Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $70,731 initial cash invested.
3.6%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$2,746
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,534 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,731
Downpayment
20%
$50,220
Closing costs
1%
$2,511
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,534
Mortgage P&I
46%
$1,272
Property Taxes
9%
$238
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302