Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.94% first-year return on $71,382 initial cash invested.
2.94%
Cash On Cash
8.01%
Cap Rate
1.2
DSCR
$2,794
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,619 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$2,619
Mortgage P&I
50%
$1,409
Property Taxes
6%
$169
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307