Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $70,206 initial cash invested.
6.29%
Cash On Cash
8.23%
Cap Rate
1.38
DSCR
$2,636
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $2,268 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,268
Mortgage P&I
47%
$1,232
Property Taxes
2%
$45
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290