Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $72,243 initial cash invested.
2.28%
Cash On Cash
7.4%
Cap Rate
1.18
DSCR
$2,758
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,621 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,621
Mortgage P&I
49%
$1,345
Property Taxes
9%
$248
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303