Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $72,369 initial cash invested.
6.25%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$3,104
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $2,727 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$2,727
Mortgage P&I
41%
$1,288
Property Taxes
8%
$263
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341