Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.32% first-year return on $71,109 initial cash invested.
7.32%
Cash On Cash
8.73%
Cap Rate
1.43
DSCR
$2,936
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,502 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,502
Mortgage P&I
44%
$1,288
Property Taxes
4%
$126
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323