Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $72,012 initial cash invested.
4%
Cash On Cash
7.85%
Cap Rate
1.27
DSCR
$2,894
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,654 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,894
Total Expenses
$2,654
Mortgage P&I
46%
$1,327
Property Taxes
9%
$250
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318