Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.67% first-year return on $70,122 initial cash invested.
6.67%
Cash On Cash
8.5%
Cap Rate
1.42
DSCR
$3,279
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,889 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$2,889
Mortgage P&I
38%
$1,238
Property Taxes
14%
$444
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361