Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $72,075 initial cash invested.
4.23%
Cash On Cash
8.64%
Cap Rate
1.26
DSCR
$3,129
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $2,875 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$2,875
Mortgage P&I
47%
$1,476
Property Taxes
7%
$223
Home Insurance
3%
$91
HOA
1%
$22
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344