Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.04% first-year return on $71,970 initial cash invested.
4.04%
Cash On Cash
8.08%
Cap Rate
1.26
DSCR
$2,940
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,698 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,698
Mortgage P&I
47%
$1,371
Property Taxes
8%
$235
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323