Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $72,159 initial cash invested.
4.36%
Cash On Cash
8.33%
Cap Rate
1.27
DSCR
$2,962
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,700 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,700
Mortgage P&I
48%
$1,410
Property Taxes
6%
$191
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326