Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $71,004 initial cash invested.
1.77%
Cash On Cash
7.17%
Cap Rate
1.16
DSCR
$2,577
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,472 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,472
Mortgage P&I
50%
$1,301
Property Taxes
8%
$207
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283