Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $72,306 initial cash invested.
3.1%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$2,644
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $2,457 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,457
Mortgage P&I
48%
$1,277
Property Taxes
7%
$190
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291