Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.85% first-year return on $71,508 initial cash invested.
9.85%
Cash On Cash
9.7%
Cap Rate
1.53
DSCR
$3,214
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $2,627 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$2,627
Mortgage P&I
42%
$1,344
Property Taxes
3%
$96
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354