Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $72,978 initial cash invested.
2.1%
Cash On Cash
7.23%
Cap Rate
1.18
DSCR
$2,700
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,572 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,978
Downpayment
20%
$52,360
Closing costs
1%
$2,618
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,572
Mortgage P&I
50%
$1,341
Property Taxes
8%
$211
Home Insurance
3%
$94
HOA
0%
$8
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297