Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $73,188 initial cash invested.
7.79%
Cash On Cash
8.86%
Cap Rate
1.44
DSCR
$3,010
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,535 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,535
Mortgage P&I
45%
$1,346
Property Taxes
2%
$73
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331