Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.97% first-year return on $70,080 initial cash invested.
9.97%
Cash On Cash
9.54%
Cap Rate
1.57
DSCR
$3,290
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,708 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$2,708
Mortgage P&I
38%
$1,258
Property Taxes
7%
$241
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362