Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $73,125 initial cash invested.
5.46%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$3,064
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,731 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,064
Total Expenses
$2,731
Mortgage P&I
43%
$1,320
Property Taxes
9%
$276
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337