Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.6% first-year return on $72,915 initial cash invested.
6.6%
Cash On Cash
8.44%
Cap Rate
1.4
DSCR
$3,141
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $2,740 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,141
Total Expenses
$2,740
Mortgage P&I
42%
$1,313
Property Taxes
8%
$244
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346