Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $70,794 initial cash invested.
2.1%
Cash On Cash
7.51%
Cap Rate
1.18
DSCR
$2,973
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,849 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,849
Mortgage P&I
45%
$1,331
Property Taxes
14%
$428
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327