Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $70,647 initial cash invested.
4.74%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$2,624
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,345 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,345
Mortgage P&I
49%
$1,284
Property Taxes
4%
$116
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289