Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $71,025 initial cash invested.
8.95%
Cash On Cash
8.97%
Cap Rate
1.52
DSCR
$2,884
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,354 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,354
Mortgage P&I
43%
$1,242
Property Taxes
1%
$41
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317