Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.2% first-year return on $71,760 initial cash invested.
5.2%
Cash On Cash
7.98%
Cap Rate
1.33
DSCR
$2,690
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,379 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,379
Mortgage P&I
48%
$1,284
Property Taxes
3%
$87
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296