Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.78% first-year return on $71,109 initial cash invested.
6.78%
Cash On Cash
9.27%
Cap Rate
1.39
DSCR
$3,603
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,201 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$3,201
Mortgage P&I
39%
$1,408
Property Taxes
12%
$442
Home Insurance
2%
$88
HOA
1%
$39
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396