Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $72,306 initial cash invested.
4.93%
Cash On Cash
8.47%
Cap Rate
1.29
DSCR
$2,934
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,637 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,637
Mortgage P&I
48%
$1,411
Property Taxes
5%
$150
Home Insurance
2%
$73
HOA
0%
$6
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323