Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $71,424 initial cash invested.
1.01%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$2,726
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,666 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,424
Downpayment
20%
$50,880
Closing costs
1%
$2,544
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,666
Mortgage P&I
47%
$1,279
Property Taxes
14%
$369
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300