Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.07% first-year return on $71,529 initial cash invested.
6.07%
Cash On Cash
8.45%
Cap Rate
1.36
DSCR
$2,924
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,562 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,924
Total Expenses
$2,562
Mortgage P&I
45%
$1,315
Property Taxes
5%
$159
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322