Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $71,655 initial cash invested.
0.45%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$2,878
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $2,851 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$2,851
Mortgage P&I
48%
$1,370
Property Taxes
15%
$424
Home Insurance
2%
$66
HOA
0%
$13
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317