Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $72,768 initial cash invested.
9%
Cash On Cash
9.79%
Cap Rate
1.46
DSCR
$3,218
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $2,672 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,768
Downpayment
20%
$52,160
Closing costs
1%
$2,608
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$2,672
Mortgage P&I
45%
$1,452
Property Taxes
1%
$39
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354