Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $71,550 initial cash invested.
4.48%
Cash On Cash
8.2%
Cap Rate
1.29
DSCR
$3,100
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,833 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,833
Mortgage P&I
44%
$1,352
Property Taxes
8%
$263
Home Insurance
3%
$89
HOA
2%
$75
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341