Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.84% first-year return on $71,487 initial cash invested.
9.84%
Cash On Cash
9.59%
Cap Rate
1.58
DSCR
$4,102
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $3,516 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$3,516
Mortgage P&I
31%
$1,285
Property Taxes
18%
$748
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451