Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $70,280 initial cash invested.
5.41%
Cash On Cash
8.14%
Cap Rate
1.34
DSCR
$2,674
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $2,357 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,280
Downpayment
20%
$49,790
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$2,357
Mortgage P&I
47%
$1,264
Property Taxes
4%
$97
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294