Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $70,353 initial cash invested.
1.6%
Cash On Cash
7.42%
Cap Rate
1.15
DSCR
$2,584
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,490 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,490
Mortgage P&I
52%
$1,345
Property Taxes
7%
$179
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284