Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $71,550 initial cash invested.
3.82%
Cash On Cash
7.63%
Cap Rate
1.26
DSCR
$2,596
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,368 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,368
Mortgage P&I
50%
$1,289
Property Taxes
4%
$106
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286