Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.72% first-year return on $70,899 initial cash invested.
9.72%
Cash On Cash
9.57%
Cap Rate
1.53
DSCR
$3,012
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $2,438 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$2,438
Mortgage P&I
44%
$1,315
Property Taxes
0%
$10
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331