Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $71,004 initial cash invested.
6.74%
Cash On Cash
8.68%
Cap Rate
1.39
DSCR
$2,932
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,533 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$2,533
Mortgage P&I
45%
$1,310
Property Taxes
5%
$134
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323