Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.25% first-year return on $73,209 initial cash invested.
3.25%
Cash On Cash
7.68%
Cap Rate
1.24
DSCR
$3,146
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $2,948 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$2,948
Mortgage P&I
43%
$1,359
Property Taxes
13%
$424
Home Insurance
3%
$95
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346