Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.39% first-year return on $71,802 initial cash invested.
15.39%
Cash On Cash
11.72%
Cap Rate
1.75
DSCR
$3,870
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $2,949 expenses = $921 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,870
Total Expenses
$2,949
Mortgage P&I
37%
$1,427
Property Taxes
3%
$114
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426