Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.64% first-year return on $71,340 initial cash invested.
6.64%
Cash On Cash
9.1%
Cap Rate
1.38
DSCR
$3,278
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $2,883 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,883
Mortgage P&I
43%
$1,400
Property Taxes
9%
$280
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361