Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $71,550 initial cash invested.
9.78%
Cash On Cash
9.56%
Cap Rate
1.53
DSCR
$3,087
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,504 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,087
Total Expenses
$2,504
Mortgage P&I
43%
$1,325
Property Taxes
1%
$41
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340