Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $71,718 initial cash invested.
4.82%
Cash On Cash
8.56%
Cap Rate
1.28
DSCR
$2,812
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,524 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$2,524
Mortgage P&I
51%
$1,425
Property Taxes
2%
$54
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309