Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $72,915 initial cash invested.
3.16%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$2,724
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,532 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$2,532
Mortgage P&I
48%
$1,315
Property Taxes
7%
$196
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300