Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.31% first-year return on $73,062 initial cash invested.
8.31%
Cash On Cash
8.73%
Cap Rate
1.49
DSCR
$2,960
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,454 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,454
Mortgage P&I
43%
$1,283
Property Taxes
2%
$69
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326