Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $71,445 initial cash invested.
9.39%
Cash On Cash
9.37%
Cap Rate
1.52
DSCR
$3,117
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $2,558 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$2,558
Mortgage P&I
42%
$1,303
Property Taxes
3%
$100
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343