Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $73,125 initial cash invested.
3.53%
Cash On Cash
7.45%
Cap Rate
1.24
DSCR
$2,607
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,392 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,392
Mortgage P&I
50%
$1,310
Property Taxes
3%
$74
Home Insurance
4%
$93
HOA
1%
$29
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287