Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.65% first-year return on $71,340 initial cash invested.
7.65%
Cash On Cash
8.68%
Cap Rate
1.45
DSCR
$2,876
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,421 expenses = $455 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$2,421
Mortgage P&I
44%
$1,268
Property Taxes
2%
$45
Home Insurance
3%
$91
HOA
1%
$40
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316