Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $71,592 initial cash invested.
8.73%
Cash On Cash
9.04%
Cap Rate
1.5
DSCR
$3,024
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,503 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,503
Mortgage P&I
42%
$1,281
Property Taxes
3%
$102
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333