Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $71,004 initial cash invested.
2.6%
Cash On Cash
7.06%
Cap Rate
1.22
DSCR
$2,751
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,597 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,597
Mortgage P&I
44%
$1,221
Property Taxes
13%
$344
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303