Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $70,710 initial cash invested.
3.56%
Cash On Cash
7.87%
Cap Rate
1.24
DSCR
$2,766
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,556 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,556
Mortgage P&I
48%
$1,325
Property Taxes
7%
$202
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304