Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $70,626 initial cash invested.
6.32%
Cash On Cash
8.54%
Cap Rate
1.4
DSCR
$3,314
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $2,942 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$2,942
Mortgage P&I
39%
$1,278
Property Taxes
13%
$445
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365