Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $72,012 initial cash invested.
9.45%
Cash On Cash
9.22%
Cap Rate
1.55
DSCR
$3,340
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $2,773 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,340
Total Expenses
$2,773
Mortgage P&I
38%
$1,275
Property Taxes
8%
$271
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367