Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $71,256 initial cash invested.
1.16%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$2,622
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,553 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,553
Mortgage P&I
50%
$1,298
Property Taxes
10%
$270
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288