Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.87% first-year return on $70,920 initial cash invested.
6.87%
Cash On Cash
8.55%
Cap Rate
1.43
DSCR
$3,288
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $2,882 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$2,882
Mortgage P&I
38%
$1,258
Property Taxes
7%
$232
Home Insurance
3%
$91
HOA
6%
$181
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362