Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $73,272 initial cash invested.
2.1%
Cash On Cash
7.42%
Cap Rate
1.18
DSCR
$2,994
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,866 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,866
Mortgage P&I
46%
$1,380
Property Taxes
13%
$377
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329