Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $71,340 initial cash invested.
4.96%
Cash On Cash
8.63%
Cap Rate
1.29
DSCR
$2,920
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $2,625 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,920
Total Expenses
$2,625
Mortgage P&I
48%
$1,415
Property Taxes
4%
$131
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321