Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.82% first-year return on $71,655 initial cash invested.
7.82%
Cash On Cash
9.24%
Cap Rate
1.45
DSCR
$3,610
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,143 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$3,143
Mortgage P&I
38%
$1,357
Property Taxes
13%
$469
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397