Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $72,810 initial cash invested.
6.84%
Cash On Cash
8.43%
Cap Rate
1.41
DSCR
$3,009
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $2,594 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$2,594
Mortgage P&I
43%
$1,299
Property Taxes
6%
$180
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331