Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $71,613 initial cash invested.
5.88%
Cash On Cash
8.19%
Cap Rate
1.37
DSCR
$2,910
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,559 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,559
Mortgage P&I
44%
$1,276
Property Taxes
7%
$206
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320