Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $70,752 initial cash invested.
0.61%
Cash On Cash
7.22%
Cap Rate
1.1
DSCR
$2,433
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,397 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$2,397
Mortgage P&I
57%
$1,379
Property Taxes
4%
$100
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268