Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $70,164 initial cash invested.
2.89%
Cash On Cash
7.86%
Cap Rate
1.2
DSCR
$2,564
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,395 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,395
Mortgage P&I
53%
$1,356
Property Taxes
3%
$78
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282