Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $71,634 initial cash invested.
1.46%
Cash On Cash
7.72%
Cap Rate
1.14
DSCR
$3,004
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,917 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$2,917
Mortgage P&I
48%
$1,436
Property Taxes
12%
$370
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330