Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7% first-year return on $71,844 initial cash invested.
7%
Cash On Cash
8.83%
Cap Rate
1.4
DSCR
$2,972
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,553 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,844
Downpayment
20%
$51,280
Closing costs
1%
$2,564
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,553
Mortgage P&I
45%
$1,349
Property Taxes
3%
$100
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327