Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.26% first-year return on $72,264 initial cash invested.
6.26%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$2,805
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,428 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,428
Mortgage P&I
45%
$1,274
Property Taxes
4%
$102
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309