Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.2% first-year return on $71,676 initial cash invested.
11.2%
Cash On Cash
9.85%
Cap Rate
1.64
DSCR
$3,788
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,119 expenses = $669 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,788
Total Expenses
$3,119
Mortgage P&I
34%
$1,278
Property Taxes
4%
$160
Home Insurance
2%
$91
HOA
8%
$300
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417