Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $73,356 initial cash invested.
4.29%
Cash On Cash
8.48%
Cap Rate
1.28
DSCR
$3,496
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $3,234 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$3,234
Mortgage P&I
42%
$1,461
Property Taxes
14%
$490
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385