Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $70,185 initial cash invested.
3.42%
Cash On Cash
7.92%
Cap Rate
1.23
DSCR
$2,564
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,364 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,364
Mortgage P&I
52%
$1,337
Property Taxes
3%
$67
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282