Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.62% first-year return on $71,550 initial cash invested.
6.62%
Cash On Cash
8.56%
Cap Rate
1.39
DSCR
$2,790
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,395 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,790
Total Expenses
$2,395
Mortgage P&I
47%
$1,312
Property Taxes
2%
$44
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307