Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.68% first-year return on $71,550 initial cash invested.
7.68%
Cash On Cash
8.82%
Cap Rate
1.47
DSCR
$3,602
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $3,144 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$3,144
Mortgage P&I
35%
$1,272
Property Taxes
16%
$559
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396