Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.54% first-year return on $73,335 initial cash invested.
2.54%
Cash On Cash
7.65%
Cap Rate
1.19
DSCR
$2,950
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,795 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$2,795
Mortgage P&I
48%
$1,406
Property Taxes
9%
$274
Home Insurance
3%
$92
HOA
1%
$21
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324