Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $73,167 initial cash invested.
5.84%
Cash On Cash
8.3%
Cap Rate
1.36
DSCR
$3,092
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $2,736 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,167
Downpayment
20%
$52,540
Closing costs
1%
$2,627
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,736
Mortgage P&I
43%
$1,336
Property Taxes
8%
$234
Home Insurance
3%
$93
HOA
1%
$21
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340