Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.33% first-year return on $72,054 initial cash invested.
8.33%
Cash On Cash
8.98%
Cap Rate
1.48
DSCR
$3,021
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,521 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,021
Total Expenses
$2,521
Mortgage P&I
43%
$1,306
Property Taxes
3%
$93
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332