Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $71,172 initial cash invested.
6.34%
Cash On Cash
8.8%
Cap Rate
1.37
DSCR
$3,192
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $2,816 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,816
Mortgage P&I
42%
$1,353
Property Taxes
9%
$273
Home Insurance
3%
$89
HOA
0%
$15
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351