Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.79% first-year return on $70,878 initial cash invested.
2.79%
Cash On Cash
7.43%
Cap Rate
1.22
DSCR
$2,912
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $2,747 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$2,747
Mortgage P&I
44%
$1,278
Property Taxes
13%
$388
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320