Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $70,101 initial cash invested.
3.36%
Cash On Cash
8%
Cap Rate
1.24
DSCR
$2,970
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,774 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,970
Total Expenses
$2,774
Mortgage P&I
45%
$1,339
Property Taxes
11%
$337
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327