Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $71,025 initial cash invested.
0.57%
Cash On Cash
6.82%
Cap Rate
1.1
DSCR
$2,360
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,326 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$2,326
Mortgage P&I
55%
$1,307
Property Taxes
5%
$128
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260