Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $72,957 initial cash invested.
2.32%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$2,894
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,753 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,753
Mortgage P&I
45%
$1,315
Property Taxes
12%
$358
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318