Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $72,264 initial cash invested.
2.42%
Cash On Cash
7.37%
Cap Rate
1.19
DSCR
$2,660
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,514 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,660
Total Expenses
$2,514
Mortgage P&I
50%
$1,336
Property Taxes
7%
$183
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293