Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.64% first-year return on $70,836 initial cash invested.
9.64%
Cash On Cash
9.62%
Cap Rate
1.53
DSCR
$3,282
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $2,713 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$2,713
Mortgage P&I
40%
$1,316
Property Taxes
6%
$194
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361