Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $71,550 initial cash invested.
6.74%
Cash On Cash
9.08%
Cap Rate
1.37
DSCR
$3,018
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $2,616 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$2,616
Mortgage P&I
47%
$1,406
Property Taxes
3%
$94
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332