Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $70,647 initial cash invested.
1.38%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$2,601
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,520 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,601
Total Expenses
$2,520
Mortgage P&I
50%
$1,292
Property Taxes
9%
$222
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286