Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.56% first-year return on $72,789 initial cash invested.
9.56%
Cash On Cash
9.98%
Cap Rate
1.49
DSCR
$3,429
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $2,849 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$2,849
Mortgage P&I
42%
$1,452
Property Taxes
4%
$144
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377