Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.94% first-year return on $73,188 initial cash invested.
5.94%
Cash On Cash
8.94%
Cap Rate
1.34
DSCR
$3,495
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $3,133 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$3,133
Mortgage P&I
42%
$1,456
Property Taxes
11%
$395
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384