Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.41% first-year return on $71,319 initial cash invested.
6.41%
Cash On Cash
8.5%
Cap Rate
1.38
DSCR
$2,913
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,532 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,532
Mortgage P&I
45%
$1,301
Property Taxes
6%
$163
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320