Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.83% first-year return on $70,269 initial cash invested.
2.83%
Cash On Cash
7.8%
Cap Rate
1.2
DSCR
$2,691
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,525 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,525
Mortgage P&I
50%
$1,344
Property Taxes
7%
$178
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296