Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.37% first-year return on $71,571 initial cash invested.
9.37%
Cash On Cash
9.21%
Cap Rate
1.53
DSCR
$3,057
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $2,498 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$2,498
Mortgage P&I
42%
$1,277
Property Taxes
3%
$89
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336