Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.46% first-year return on $72,705 initial cash invested.
9.46%
Cash On Cash
9.69%
Cap Rate
1.52
DSCR
$3,590
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $3,017 expenses = $573 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,017
Mortgage P&I
39%
$1,386
Property Taxes
9%
$316
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395