Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.19% first-year return on $71,718 initial cash invested.
9.19%
Cash On Cash
9.92%
Cap Rate
1.49
DSCR
$3,678
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,129 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,129
Mortgage P&I
39%
$1,419
Property Taxes
8%
$290
Home Insurance
2%
$85
HOA
2%
$85
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405