Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.91% first-year return on $71,823 initial cash invested.
10.91%
Cash On Cash
10.57%
Cap Rate
1.56
DSCR
$3,830
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $3,177 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$3,177
Mortgage P&I
38%
$1,451
Property Taxes
9%
$342
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421