Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.67% first-year return on $71,298 initial cash invested.
1.67%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$2,642
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,543 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$2,543
Mortgage P&I
49%
$1,292
Property Taxes
9%
$242
Home Insurance
3%
$89
HOA
1%
$21
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291