Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $73,272 initial cash invested.
5.39%
Cash On Cash
8.12%
Cap Rate
1.33
DSCR
$2,906
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,577 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,577
Mortgage P&I
46%
$1,335
Property Taxes
6%
$160
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320