Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $71,403 initial cash invested.
9.02%
Cash On Cash
9.55%
Cap Rate
1.51
DSCR
$3,568
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,031 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,031
Mortgage P&I
38%
$1,343
Property Taxes
11%
$393
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392