Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $71,088 initial cash invested.
3.78%
Cash On Cash
7.43%
Cap Rate
1.27
DSCR
$2,589
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,365 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,088
Downpayment
20%
$50,560
Closing costs
1%
$2,528
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,365
Mortgage P&I
48%
$1,237
Property Taxes
6%
$157
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285