Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.28% first-year return on $73,167 initial cash invested.
5.28%
Cash On Cash
8.04%
Cap Rate
1.33
DSCR
$2,836
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,514 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,167
Downpayment
20%
$52,540
Closing costs
1%
$2,627
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,514
Mortgage P&I
47%
$1,324
Property Taxes
5%
$133
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312