Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $71,172 initial cash invested.
1.89%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,331
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,219 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,219
Mortgage P&I
55%
$1,286
Property Taxes
2%
$50
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256