Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $71,046 initial cash invested.
3.82%
Cash On Cash
7.7%
Cap Rate
1.27
DSCR
$2,856
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,630 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,630
Mortgage P&I
45%
$1,280
Property Taxes
9%
$261
Home Insurance
3%
$89
HOA
1%
$29
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314