Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $72,117 initial cash invested.
2.1%
Cash On Cash
7.19%
Cap Rate
1.17
DSCR
$2,552
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,426 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,117
Downpayment
20%
$51,540
Closing costs
1%
$2,577
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,426
Mortgage P&I
52%
$1,317
Property Taxes
6%
$150
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281