Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $72,390 initial cash invested.
5.74%
Cash On Cash
8.14%
Cap Rate
1.35
DSCR
$2,811
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,465 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,465
Mortgage P&I
46%
$1,298
Property Taxes
4%
$122
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309