Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.51% first-year return on $73,230 initial cash invested.
2.51%
Cash On Cash
7.02%
Cap Rate
1.21
DSCR
$2,942
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,789
Mortgage P&I
43%
$1,267
Property Taxes
9%
$267
Home Insurance
4%
$130
HOA
4%
$124
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324