Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $71,739 initial cash invested.
0.62%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$2,444
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,407 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,407
Mortgage P&I
52%
$1,277
Property Taxes
9%
$210
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269