Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $70,773 initial cash invested.
7.14%
Cash On Cash
8.99%
Cap Rate
1.41
DSCR
$3,066
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $2,645 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,645
Mortgage P&I
44%
$1,338
Property Taxes
6%
$198
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337