Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $71,193 initial cash invested.
1.25%
Cash On Cash
7.18%
Cap Rate
1.15
DSCR
$2,942
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $2,868 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,868
Mortgage P&I
45%
$1,323
Property Taxes
15%
$441
Home Insurance
3%
$90
HOA
0%
$13
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324