Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.69% first-year return on $72,054 initial cash invested.
8.69%
Cash On Cash
8.89%
Cap Rate
1.51
DSCR
$2,985
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,463 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$2,463
Mortgage P&I
42%
$1,266
Property Taxes
3%
$92
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality