Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.42% first-year return on $70,668 initial cash invested.
6.42%
Cash On Cash
8.39%
Cap Rate
1.39
DSCR
$2,866
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $2,488 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$2,488
Mortgage P&I
44%
$1,260
Property Taxes
6%
$162
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315