Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.45% first-year return on $72,390 initial cash invested.
8.45%
Cash On Cash
9.64%
Cap Rate
1.46
DSCR
$3,636
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,126 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,636
Total Expenses
$3,126
Mortgage P&I
39%
$1,426
Property Taxes
10%
$374
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400