Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $72,390 initial cash invested.
4.89%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$2,877
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $2,582 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$2,582
Mortgage P&I
45%
$1,296
Property Taxes
7%
$211
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316