Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $70,059 initial cash invested.
4.68%
Cash On Cash
7.94%
Cap Rate
1.31
DSCR
$2,766
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,493 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,493
Mortgage P&I
45%
$1,256
Property Taxes
7%
$207
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304