Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $72,390 initial cash invested.
2.06%
Cash On Cash
7.41%
Cap Rate
1.17
DSCR
$2,778
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,654 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,654
Mortgage P&I
49%
$1,365
Property Taxes
9%
$254
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306