Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $71,403 initial cash invested.
1.63%
Cash On Cash
6.85%
Cap Rate
1.15
DSCR
$2,296
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,199 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,199
Mortgage P&I
55%
$1,262
Property Taxes
3%
$64
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253