Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $70,857 initial cash invested.
8.89%
Cash On Cash
9.03%
Cap Rate
1.52
DSCR
$3,090
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $2,565 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,565
Mortgage P&I
40%
$1,245
Property Taxes
5%
$152
Home Insurance
3%
$91
HOA
1%
$25
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340