Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.92% first-year return on $71,529 initial cash invested.
2.92%
Cash On Cash
7.38%
Cap Rate
1.22
DSCR
$2,774
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,600 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,774
Total Expenses
$2,600
Mortgage P&I
46%
$1,282
Property Taxes
10%
$274
Home Insurance
3%
$89
HOA
0%
$12
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305