Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.53% first-year return on $71,046 initial cash invested.
9.53%
Cash On Cash
9.33%
Cap Rate
1.54
DSCR
$3,206
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $2,642 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$2,642
Mortgage P&I
40%
$1,271
Property Taxes
6%
$190
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353