Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $73,506 initial cash invested.
3.49%
Cash On Cash
7.33%
Cap Rate
1.25
DSCR
$2,662
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $2,448 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,506
Downpayment
20%
$52,863
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$2,448
Mortgage P&I
49%
$1,294
Property Taxes
6%
$158
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293