Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $72,138 initial cash invested.
7.04%
Cash On Cash
9.06%
Cap Rate
1.4
DSCR
$3,352
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $2,929 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$2,929
Mortgage P&I
41%
$1,389
Property Taxes
10%
$325
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369