Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $72,138 initial cash invested.
1.83%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$2,406
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,296 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,296
Mortgage P&I
54%
$1,291
Property Taxes
4%
$94
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265