Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.88% first-year return on $72,810 initial cash invested.
8.88%
Cash On Cash
9.29%
Cap Rate
1.49
DSCR
$3,104
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $2,565 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,104
Total Expenses
$2,565
Mortgage P&I
44%
$1,357
Property Taxes
2%
$58
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341