Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.42% first-year return on $72,348 initial cash invested.
9.42%
Cash On Cash
9.18%
Cap Rate
1.54
DSCR
$3,165
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $2,597 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,348
Downpayment
20%
$51,760
Closing costs
1%
$2,588
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$2,597
Mortgage P&I
41%
$1,285
Property Taxes
4%
$142
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348