Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $73,083 initial cash invested.
3.27%
Cash On Cash
7.45%
Cap Rate
1.23
DSCR
$2,744
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,545 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,083
Downpayment
20%
$52,460
Closing costs
1%
$2,623
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,545
Mortgage P&I
48%
$1,320
Property Taxes
7%
$182
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302