Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.23% first-year return on $71,571 initial cash invested.
8.23%
Cash On Cash
9.12%
Cap Rate
1.46
DSCR
$3,082
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $2,591 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,082
Total Expenses
$2,591
Mortgage P&I
43%
$1,324
Property Taxes
4%
$119
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339