Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.51% first-year return on $71,865 initial cash invested.
3.51%
Cash On Cash
8.11%
Cap Rate
1.23
DSCR
$2,758
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,548 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,548
Mortgage P&I
51%
$1,414
Property Taxes
4%
$99
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303