Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $72,201 initial cash invested.
4.62%
Cash On Cash
7.77%
Cap Rate
1.31
DSCR
$2,824
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,546 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,546
Mortgage P&I
45%
$1,280
Property Taxes
8%
$214
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311