Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $73,104 initial cash invested.
6.47%
Cash On Cash
9.09%
Cap Rate
1.35
DSCR
$3,158
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $2,764 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$2,764
Mortgage P&I
46%
$1,467
Property Taxes
3%
$106
Home Insurance
3%
$93
HOA
1%
$25
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347