Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $73,335 initial cash invested.
1.54%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$2,430
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,336 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,430
Total Expenses
$2,336
Mortgage P&I
54%
$1,312
Property Taxes
4%
$104
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267