Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $71,445 initial cash invested.
2.17%
Cash On Cash
7.72%
Cap Rate
1.18
DSCR
$3,002
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,873 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,873
Mortgage P&I
46%
$1,389
Property Taxes
12%
$363
Home Insurance
3%
$88
HOA
0%
$13
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330