Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.06% first-year return on $70,290 initial cash invested.
8.06%
Cash On Cash
9.44%
Cap Rate
1.45
DSCR
$3,344
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,872 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,344
Total Expenses
$2,872
Mortgage P&I
40%
$1,353
Property Taxes
8%
$278
Home Insurance
3%
$87
HOA
1%
$17
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368