Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.72% first-year return on $71,949 initial cash invested.
9.72%
Cash On Cash
9.29%
Cap Rate
1.56
DSCR
$3,176
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $2,593 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$2,593
Mortgage P&I
40%
$1,279
Property Taxes
4%
$112
Home Insurance
3%
$92
HOA
1%
$31
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349