Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.07% first-year return on $70,710 initial cash invested.
1.07%
Cash On Cash
7.31%
Cap Rate
1.13
DSCR
$2,716
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,653 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,653
Mortgage P&I
50%
$1,358
Property Taxes
10%
$283
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299