Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.67% first-year return on $71,823 initial cash invested.
1.67%
Cash On Cash
7.55%
Cap Rate
1.17
DSCR
$3,418
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,318 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,418
Total Expenses
$3,318
Mortgage P&I
40%
$1,376
Property Taxes
20%
$699
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376