Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.88% first-year return on $70,080 initial cash invested.
1.88%
Cash On Cash
7.71%
Cap Rate
1.16
DSCR
$2,856
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,746 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,856
Total Expenses
$2,746
Mortgage P&I
48%
$1,370
Property Taxes
11%
$318
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314