Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.97% first-year return on $73,125 initial cash invested.
6.97%
Cash On Cash
8.26%
Cap Rate
1.43
DSCR
$2,964
Rent
$425
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$2,539
Mortgage P&I
43%
$1,263
Property Taxes
6%
$175
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326