Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $72,327 initial cash invested.
3.2%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$2,704
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,511 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,511
Mortgage P&I
47%
$1,284
Property Taxes
8%
$204
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297