Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.42% first-year return on $72,306 initial cash invested.
6.42%
Cash On Cash
8.61%
Cap Rate
1.38
DSCR
$3,196
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $2,809 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,196
Total Expenses
$2,809
Mortgage P&I
42%
$1,340
Property Taxes
9%
$291
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352