Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $70,962 initial cash invested.
3.47%
Cash On Cash
7.76%
Cap Rate
1.24
DSCR
$2,691
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,486 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,486
Mortgage P&I
49%
$1,317
Property Taxes
5%
$134
Home Insurance
3%
$88
HOA
1%
$31
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296