Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.91% first-year return on $72,390 initial cash invested.
9.91%
Cash On Cash
9.35%
Cap Rate
1.56
DSCR
$3,142
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $2,544 expenses = $598 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
$3,142
Total Expenses
$2,544
Mortgage P&I
41%
$1,295
Property Taxes
3%
$89
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346