Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $72,117 initial cash invested.
1.9%
Cash On Cash
7.27%
Cap Rate
1.18
DSCR
$3,000
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,886 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,000
Total Expenses
$2,886
Mortgage P&I
44%
$1,327
Property Taxes
13%
$396
Home Insurance
3%
$93
HOA
2%
$50
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330