Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $71,529 initial cash invested.
3.94%
Cash On Cash
7.88%
Cap Rate
1.27
DSCR
$3,087
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,852 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,852
Mortgage P&I
43%
$1,316
Property Taxes
13%
$398
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340