Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $71,970 initial cash invested.
4.07%
Cash On Cash
7.58%
Cap Rate
1.28
DSCR
$2,734
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,490 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,490
Mortgage P&I
46%
$1,271
Property Taxes
7%
$199
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301