Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $72,054 initial cash invested.
7.96%
Cash On Cash
9.28%
Cap Rate
1.43
DSCR
$3,116
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,638 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$2,638
Mortgage P&I
45%
$1,387
Property Taxes
4%
$139
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343