Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $73,482 initial cash invested.
2.97%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,064
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,882 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,882
Mortgage P&I
44%
$1,348
Property Taxes
13%
$398
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337