Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $73,419 initial cash invested.
2.91%
Cash On Cash
7.66%
Cap Rate
1.21
DSCR
$2,817
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,639 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,817
Total Expenses
$2,639
Mortgage P&I
49%
$1,393
Property Taxes
7%
$210
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310