Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $70,017 initial cash invested.
3.94%
Cash On Cash
8.03%
Cap Rate
1.26
DSCR
$2,834
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,604 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,604
Mortgage P&I
46%
$1,314
Property Taxes
9%
$268
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312