Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $70,101 initial cash invested.
9.24%
Cash On Cash
9.36%
Cap Rate
1.54
DSCR
$3,384
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,844 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,101
Downpayment
20%
$49,620
Closing costs
1%
$2,481
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,844
Mortgage P&I
37%
$1,260
Property Taxes
10%
$350
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372