Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $70,038 initial cash invested.
9.47%
Cash On Cash
9.47%
Cap Rate
1.55
DSCR
$3,606
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $3,053 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,606
Total Expenses
$3,053
Mortgage P&I
35%
$1,258
Property Taxes
13%
$483
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397