Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $72,159 initial cash invested.
5.14%
Cash On Cash
7.97%
Cap Rate
1.33
DSCR
$2,844
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $2,535 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,535
Mortgage P&I
45%
$1,289
Property Taxes
7%
$189
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313