Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.58% first-year return on $70,773 initial cash invested.
5.58%
Cash On Cash
8.11%
Cap Rate
1.34
DSCR
$2,607
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,278 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,278
Mortgage P&I
49%
$1,265
Property Taxes
1%
$36
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287