Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.07% first-year return on $73,419 initial cash invested.
8.07%
Cash On Cash
8.75%
Cap Rate
1.47
DSCR
$3,069
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $2,575 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,575
Mortgage P&I
43%
$1,307
Property Taxes
4%
$124
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338