Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $71,172 initial cash invested.
2.06%
Cash On Cash
7.74%
Cap Rate
1.17
DSCR
$2,787
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,665 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,665
Mortgage P&I
50%
$1,401
Property Taxes
8%
$228
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307