Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.71% first-year return on $71,571 initial cash invested.
6.71%
Cash On Cash
8.51%
Cap Rate
1.39
DSCR
$2,808
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,408 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,408
Mortgage P&I
46%
$1,297
Property Taxes
2%
$65
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309