Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.67% first-year return on $71,634 initial cash invested.
3.67%
Cash On Cash
7.68%
Cap Rate
1.25
DSCR
$2,610
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,391 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,391
Mortgage P&I
50%
$1,312
Property Taxes
4%
$102
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287