Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $71,949 initial cash invested.
6.35%
Cash On Cash
8.19%
Cap Rate
1.39
DSCR
$2,756
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,375 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,375
Mortgage P&I
46%
$1,262
Property Taxes
3%
$77
Home Insurance
3%
$90
HOA
0%
$9
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303