Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.33% first-year return on $72,453 initial cash invested.
6.33%
Cash On Cash
8.53%
Cap Rate
1.39
DSCR
$3,327
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $2,945 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,453
Downpayment
20%
$51,860
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$2,945
Mortgage P&I
40%
$1,328
Property Taxes
12%
$390
Home Insurance
3%
$92
HOA
0%
$4
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366