Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $73,230 initial cash invested.
3.77%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$2,788
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $2,558 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,788
Total Expenses
$2,558
Mortgage P&I
49%
$1,357
Property Taxes
5%
$129
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307