Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $71,529 initial cash invested.
1.59%
Cash On Cash
7.53%
Cap Rate
1.17
DSCR
$3,330
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,235 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,235
Mortgage P&I
41%
$1,372
Property Taxes
19%
$642
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366