Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $71,550 initial cash invested.
5.84%
Cash On Cash
8.1%
Cap Rate
1.36
DSCR
$2,804
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,456 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,456
Mortgage P&I
45%
$1,261
Property Taxes
5%
$152
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308