Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $71,529 initial cash invested.
3.99%
Cash On Cash
8.29%
Cap Rate
1.27
DSCR
$3,280
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,042 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,280
Total Expenses
$3,042
Mortgage P&I
42%
$1,391
Property Taxes
14%
$447
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361