Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.25% first-year return on $71,403 initial cash invested.
8.25%
Cash On Cash
8.83%
Cap Rate
1.5
DSCR
$3,434
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $2,943 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,434
Total Expenses
$2,943
Mortgage P&I
36%
$1,244
Property Taxes
12%
$421
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378