Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.06% first-year return on $71,571 initial cash invested.
4.06%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$2,676
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,434 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,676
Total Expenses
$2,434
Mortgage P&I
48%
$1,271
Property Taxes
6%
$163
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294