Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.54% first-year return on $71,466 initial cash invested.
7.54%
Cash On Cash
9.11%
Cap Rate
1.43
DSCR
$3,372
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $2,923 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$2,923
Mortgage P&I
40%
$1,349
Property Taxes
10%
$337
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371