Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.13% first-year return on $71,403 initial cash invested.
3.13%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$2,514
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,328 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,514
Total Expenses
$2,328
Mortgage P&I
51%
$1,275
Property Taxes
4%
$106
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277