Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $72,390 initial cash invested.
3.32%
Cash On Cash
7.71%
Cap Rate
1.24
DSCR
$2,934
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,734 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,934
Total Expenses
$2,734
Mortgage P&I
46%
$1,346
Property Taxes
4%
$108
Home Insurance
3%
$93
HOA
6%
$190
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323