Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.45% first-year return on $73,251 initial cash invested.
6.45%
Cash On Cash
8.3%
Cap Rate
1.41
DSCR
$3,344
Rent
$394
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,950
Mortgage P&I
39%
$1,291
Property Taxes
13%
$428
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368