Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.16% first-year return on $72,285 initial cash invested.
9.16%
Cash On Cash
9.27%
Cap Rate
1.52
DSCR
$3,294
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $2,742 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,742
Mortgage P&I
40%
$1,313
Property Taxes
8%
$253
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362