Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.36% first-year return on $72,243 initial cash invested.
6.36%
Cash On Cash
8.54%
Cap Rate
1.4
DSCR
$3,532
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,149 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,149
Mortgage P&I
37%
$1,315
Property Taxes
15%
$540
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389