Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.65% first-year return on $71,298 initial cash invested.
6.65%
Cash On Cash
9.12%
Cap Rate
1.37
DSCR
$3,234
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $2,839 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$2,839
Mortgage P&I
43%
$1,404
Property Taxes
7%
$237
Home Insurance
3%
$89
HOA
0%
$10
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356