Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $73,041 initial cash invested.
6.98%
Cash On Cash
8.52%
Cap Rate
1.41
DSCR
$2,919
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,494 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,041
Downpayment
20%
$52,420
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,494
Mortgage P&I
45%
$1,318
Property Taxes
2%
$56
Home Insurance
3%
$94
HOA
1%
$33
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321