Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.92% first-year return on $73,461 initial cash invested.
7.92%
Cash On Cash
8.84%
Cap Rate
1.46
DSCR
$3,280
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $2,795 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$2,795
Mortgage P&I
41%
$1,330
Property Taxes
8%
$256
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361