Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $71,886 initial cash invested.
1.6%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$2,283
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,187 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$2,187
Mortgage P&I
56%
$1,279
Property Taxes
2%
$44
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251