Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.46% first-year return on $71,214 initial cash invested.
8.46%
Cash On Cash
9.13%
Cap Rate
1.48
DSCR
$3,128
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $2,626 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$2,626
Mortgage P&I
42%
$1,300
Property Taxes
5%
$152
Home Insurance
3%
$90
HOA
1%
$21
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344