Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $71,802 initial cash invested.
7.34%
Cash On Cash
8.55%
Cap Rate
1.44
DSCR
$2,986
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,547 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,547
Mortgage P&I
42%
$1,267
Property Taxes
6%
$175
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328