Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.39% first-year return on $71,361 initial cash invested.
8.39%
Cash On Cash
8.86%
Cap Rate
1.49
DSCR
$3,045
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,546 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,546
Mortgage P&I
41%
$1,255
Property Taxes
4%
$113
Home Insurance
3%
$89
HOA
2%
$54
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335