Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $70,626 initial cash invested.
2.34%
Cash On Cash
7.22%
Cap Rate
1.19
DSCR
$2,601
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,463 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,463
Mortgage P&I
49%
$1,266
Property Taxes
9%
$224
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286