Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $72,348 initial cash invested.
3.77%
Cash On Cash
7.77%
Cap Rate
1.27
DSCR
$3,238
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,011 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,238
Total Expenses
$3,011
Mortgage P&I
41%
$1,318
Property Taxes
15%
$498
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356