Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $72,810 initial cash invested.
1.96%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$3,088
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,969 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,969
Mortgage P&I
42%
$1,292
Property Taxes
17%
$525
Home Insurance
3%
$90
HOA
0%
$10
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340