Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $71,193 initial cash invested.
5.85%
Cash On Cash
8.88%
Cap Rate
1.34
DSCR
$3,267
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $2,920 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$2,920
Mortgage P&I
43%
$1,396
Property Taxes
6%
$197
Home Insurance
3%
$91
HOA
4%
$125
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359