Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $72,012 initial cash invested.
3.3%
Cash On Cash
7.95%
Cap Rate
1.23
DSCR
$2,913
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,715 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,715
Mortgage P&I
48%
$1,388
Property Taxes
9%
$248
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320