Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.62% first-year return on $70,290 initial cash invested.
6.62%
Cash On Cash
8.91%
Cap Rate
1.38
DSCR
$3,096
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $2,708 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,708
Mortgage P&I
43%
$1,337
Property Taxes
7%
$228
Home Insurance
3%
$87
HOA
0%
$2
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341