Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $71,655 initial cash invested.
3.94%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$2,614
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $2,379 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,614
Total Expenses
$2,379
Mortgage P&I
49%
$1,275
Property Taxes
5%
$123
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288