Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.58% first-year return on $72,936 initial cash invested.
9.58%
Cash On Cash
9.64%
Cap Rate
1.53
DSCR
$3,544
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $2,962 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$2,962
Mortgage P&I
39%
$1,378
Property Taxes
8%
$285
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390