Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $72,264 initial cash invested.
3.02%
Cash On Cash
7.93%
Cap Rate
1.21
DSCR
$2,721
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,539 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$2,539
Mortgage P&I
52%
$1,416
Property Taxes
4%
$103
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299