Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $70,899 initial cash invested.
0.66%
Cash On Cash
7.12%
Cap Rate
1.11
DSCR
$2,570
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,531 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$2,531
Mortgage P&I
53%
$1,352
Property Taxes
8%
$214
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283