Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.22% first-year return on $71,088 initial cash invested.
8.22%
Cash On Cash
9.3%
Cap Rate
1.46
DSCR
$3,154
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $2,667 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,154
Total Expenses
$2,667
Mortgage P&I
43%
$1,347
Property Taxes
5%
$171
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347