Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $71,277 initial cash invested.
0.91%
Cash On Cash
7.14%
Cap Rate
1.13
DSCR
$2,853
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,799 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,277
Downpayment
20%
$50,740
Closing costs
1%
$2,537
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,799
Mortgage P&I
47%
$1,341
Property Taxes
14%
$397
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314