Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.04% first-year return on $70,038 initial cash invested.
4.04%
Cash On Cash
7.97%
Cap Rate
1.27
DSCR
$2,730
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,494 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,038
Downpayment
20%
$49,560
Closing costs
1%
$2,478
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,494
Mortgage P&I
48%
$1,300
Property Taxes
7%
$178
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300