Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $72,222 initial cash invested.
1.76%
Cash On Cash
7.58%
Cap Rate
1.15
DSCR
$2,757
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,651 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,222
Downpayment
20%
$51,640
Closing costs
1%
$2,582
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,651
Mortgage P&I
51%
$1,414
Property Taxes
8%
$209
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303