Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $73,251 initial cash invested.
2.65%
Cash On Cash
7.19%
Cap Rate
1.2
DSCR
$2,550
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,388 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$2,388
Mortgage P&I
51%
$1,313
Property Taxes
4%
$113
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280