Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.79% first-year return on $71,046 initial cash invested.
2.79%
Cash On Cash
7.32%
Cap Rate
1.21
DSCR
$2,666
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,501 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,501
Mortgage P&I
48%
$1,269
Property Taxes
8%
$217
Home Insurance
3%
$91
HOA
1%
$17
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293