Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $71,214 initial cash invested.
2.01%
Cash On Cash
7.04%
Cap Rate
1.17
DSCR
$2,469
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,350 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$2,350
Mortgage P&I
51%
$1,268
Property Taxes
5%
$114
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272