Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $72,201 initial cash invested.
9.76%
Cash On Cash
9.43%
Cap Rate
1.56
DSCR
$3,502
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $2,915 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$2,915
Mortgage P&I
37%
$1,301
Property Taxes
9%
$331
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385