Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.66% first-year return on $71,760 initial cash invested.
6.66%
Cash On Cash
8.42%
Cap Rate
1.41
DSCR
$3,048
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,650 expenses = $398 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
$3,048
Total Expenses
$2,650
Mortgage P&I
42%
$1,276
Property Taxes
8%
$248
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335