Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $71,067 initial cash invested.
4.42%
Cash On Cash
8.04%
Cap Rate
1.29
DSCR
$3,081
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,819 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,819
Mortgage P&I
42%
$1,308
Property Taxes
12%
$375
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339