Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $72,012 initial cash invested.
4.17%
Cash On Cash
8.08%
Cap Rate
1.26
DSCR
$2,684
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,434 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,434
Mortgage P&I
51%
$1,374
Property Taxes
2%
$57
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295