Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $70,290 initial cash invested.
6.23%
Cash On Cash
8.9%
Cap Rate
1.36
DSCR
$3,008
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,643 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$2,643
Mortgage P&I
45%
$1,361
Property Taxes
6%
$172
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331