Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.75% first-year return on $71,676 initial cash invested.
13.75%
Cash On Cash
10.64%
Cap Rate
1.74
DSCR
$3,644
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $2,823 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$2,823
Mortgage P&I
36%
$1,300
Property Taxes
5%
$194
Home Insurance
2%
$90
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401