Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $71,025 initial cash invested.
6.99%
Cash On Cash
8.48%
Cap Rate
1.44
DSCR
$3,255
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $2,841 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$2,841
Mortgage P&I
38%
$1,240
Property Taxes
12%
$403
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358