Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.74% first-year return on $70,290 initial cash invested.
3.74%
Cash On Cash
7.7%
Cap Rate
1.26
DSCR
$2,865
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,646 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,865
Total Expenses
$2,646
Mortgage P&I
44%
$1,264
Property Taxes
11%
$320
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315