Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $70,070 initial cash invested.
3.1%
Cash On Cash
7.72%
Cap Rate
1.21
DSCR
$2,502
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,070
Downpayment
20%
$49,590
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,321
Mortgage P&I
53%
$1,314
Property Taxes
3%
$70
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275