Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $72,810 initial cash invested.
2.26%
Cash On Cash
7.5%
Cap Rate
1.17
DSCR
$2,616
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,479 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,479
Mortgage P&I
53%
$1,389
Property Taxes
4%
$106
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288