Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $72,117 initial cash invested.
3.88%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$2,738
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,505 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,117
Downpayment
20%
$51,540
Closing costs
1%
$2,577
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,505
Mortgage P&I
47%
$1,288
Property Taxes
7%
$194
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301