Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $73,335 initial cash invested.
5.53%
Cash On Cash
8.02%
Cap Rate
1.34
DSCR
$2,799
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,461 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,461
Mortgage P&I
47%
$1,311
Property Taxes
4%
$104
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308