Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $70,374 initial cash invested.
0.82%
Cash On Cash
7.19%
Cap Rate
1.12
DSCR
$2,679
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $2,631 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$2,631
Mortgage P&I
50%
$1,339
Property Taxes
11%
$295
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295