Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $71,550 initial cash invested.
3.22%
Cash On Cash
7.88%
Cap Rate
1.23
DSCR
$3,054
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $2,862 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,054
Total Expenses
$2,862
Mortgage P&I
45%
$1,361
Property Taxes
12%
$374
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336