Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.79% first-year return on $71,865 initial cash invested.
2.79%
Cash On Cash
7.5%
Cap Rate
1.22
DSCR
$3,087
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,920 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,920
Mortgage P&I
43%
$1,314
Property Taxes
14%
$440
Home Insurance
3%
$96
HOA
1%
$21
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340