Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $71,592 initial cash invested.
7.88%
Cash On Cash
8.79%
Cap Rate
1.46
DSCR
$2,979
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,509 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,509
Mortgage P&I
43%
$1,280
Property Taxes
4%
$126
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328