Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $70,773 initial cash invested.
3.92%
Cash On Cash
8.28%
Cap Rate
1.26
DSCR
$3,177
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $2,946 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$2,946
Mortgage P&I
43%
$1,375
Property Taxes
13%
$413
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349