Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.17% first-year return on $70,668 initial cash invested.
7.17%
Cash On Cash
8.71%
Cap Rate
1.42
DSCR
$3,002
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,580 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,002
Total Expenses
$2,580
Mortgage P&I
43%
$1,279
Property Taxes
6%
$185
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330