Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $71,319 initial cash invested.
0.61%
Cash On Cash
7.34%
Cap Rate
1.1
DSCR
$2,469
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,433 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$2,433
Mortgage P&I
57%
$1,419
Property Taxes
3%
$85
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272