Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $72,075 initial cash invested.
4.83%
Cash On Cash
8.09%
Cap Rate
1.31
DSCR
$2,946
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $2,656 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$2,656
Mortgage P&I
45%
$1,327
Property Taxes
8%
$236
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324