Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $72,705 initial cash invested.
4.56%
Cash On Cash
7.74%
Cap Rate
1.3
DSCR
$2,838
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,562 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,562
Mortgage P&I
45%
$1,291
Property Taxes
7%
$212
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312