Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $71,466 initial cash invested.
2.5%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$2,470
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,321 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,321
Mortgage P&I
52%
$1,290
Property Taxes
4%
$98
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272