Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $71,109 initial cash invested.
5.6%
Cash On Cash
8.11%
Cap Rate
1.35
DSCR
$2,734
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,402 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,734
Total Expenses
$2,402
Mortgage P&I
46%
$1,268
Property Taxes
4%
$106
Home Insurance
3%
$91
HOA
0%
$8
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301