Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $71,760 initial cash invested.
3.08%
Cash On Cash
7.42%
Cap Rate
1.22
DSCR
$2,487
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,303 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,487
Total Expenses
$2,303
Mortgage P&I
52%
$1,300
Property Taxes
3%
$67
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274