Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.69% first-year return on $71,907 initial cash invested.
2.69%
Cash On Cash
7.35%
Cap Rate
1.21
DSCR
$2,868
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,707 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,707
Mortgage P&I
45%
$1,296
Property Taxes
11%
$328
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315