Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.82% first-year return on $71,802 initial cash invested.
8.82%
Cash On Cash
9%
Cap Rate
1.52
DSCR
$3,250
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $2,722 expenses = $528 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
$3,250
Total Expenses
$2,722
Mortgage P&I
39%
$1,264
Property Taxes
7%
$222
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358