Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.65% first-year return on $71,886 initial cash invested.
8.65%
Cash On Cash
9.15%
Cap Rate
1.5
DSCR
$3,352
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $2,834 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$2,834
Mortgage P&I
39%
$1,305
Property Taxes
5%
$160
Home Insurance
3%
$91
HOA
4%
$138
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369