Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $70,206 initial cash invested.
1.57%
Cash On Cash
7.31%
Cap Rate
1.15
DSCR
$2,698
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $2,606 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,698
Total Expenses
$2,606
Mortgage P&I
49%
$1,315
Property Taxes
12%
$312
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297