Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.54% first-year return on $71,403 initial cash invested.
2.54%
Cash On Cash
7.41%
Cap Rate
1.2
DSCR
$2,649
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,498 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,498
Mortgage P&I
50%
$1,314
Property Taxes
7%
$181
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291