Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $72,222 initial cash invested.
3.89%
Cash On Cash
7.68%
Cap Rate
1.27
DSCR
$2,856
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,622 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,222
Downpayment
20%
$51,640
Closing costs
1%
$2,582
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,622
Mortgage P&I
46%
$1,304
Property Taxes
9%
$256
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314