Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $73,524 initial cash invested.
9.52%
Cash On Cash
9.75%
Cap Rate
1.52
DSCR
$3,784
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $3,201 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$3,201
Mortgage P&I
37%
$1,415
Property Taxes
11%
$434
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416