Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.94% first-year return on $72,432 initial cash invested.
6.94%
Cash On Cash
8.98%
Cap Rate
1.39
DSCR
$3,066
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $2,647 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,647
Mortgage P&I
46%
$1,398
Property Taxes
5%
$146
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337