Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.36% first-year return on $73,230 initial cash invested.
7.36%
Cash On Cash
8.7%
Cap Rate
1.45
DSCR
$3,682
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $3,233 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$3,233
Mortgage P&I
36%
$1,311
Property Taxes
15%
$535
Home Insurance
3%
$114
HOA
1%
$22
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405