Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $72,894 initial cash invested.
3.69%
Cash On Cash
8.1%
Cap Rate
1.24
DSCR
$2,847
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,623 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,623
Mortgage P&I
50%
$1,427
Property Taxes
6%
$158
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313