Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $71,088 initial cash invested.
2.75%
Cash On Cash
7.31%
Cap Rate
1.21
DSCR
$2,630
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,467 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,088
Downpayment
20%
$50,560
Closing costs
1%
$2,528
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,467
Mortgage P&I
48%
$1,271
Property Taxes
8%
$213
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289