Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $71,781 initial cash invested.
4.58%
Cash On Cash
8.1%
Cap Rate
1.3
DSCR
$3,105
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $2,831 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$2,831
Mortgage P&I
43%
$1,330
Property Taxes
11%
$346
Home Insurance
3%
$91
HOA
0%
$8
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342