Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.61% first-year return on $71,193 initial cash invested.
9.61%
Cash On Cash
9.35%
Cap Rate
1.55
DSCR
$3,228
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,658 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,658
Mortgage P&I
40%
$1,275
Property Taxes
5%
$164
Home Insurance
3%
$89
HOA
1%
$33
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355