Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $71,634 initial cash invested.
9.78%
Cash On Cash
9.28%
Cap Rate
1.55
DSCR
$3,033
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,449 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$2,449
Mortgage P&I
42%
$1,271
Property Taxes
2%
$46
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334