Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $71,046 initial cash invested.
3.43%
Cash On Cash
7.58%
Cap Rate
1.24
DSCR
$2,685
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,482 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,482
Mortgage P&I
48%
$1,285
Property Taxes
7%
$178
Home Insurance
3%
$91
HOA
1%
$16
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295