Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $72,264 initial cash invested.
4.18%
Cash On Cash
7.66%
Cap Rate
1.28
DSCR
$2,708
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,456 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,456
Mortgage P&I
48%
$1,290
Property Taxes
6%
$153
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298