Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.59% first-year return on $72,432 initial cash invested.
4.59%
Cash On Cash
7.75%
Cap Rate
1.29
DSCR
$2,602
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $2,325 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,602
Total Expenses
$2,325
Mortgage P&I
50%
$1,294
Property Taxes
2%
$54
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286