Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $73,125 initial cash invested.
2.23%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$2,430
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$2,294
Mortgage P&I
54%
$1,314
Property Taxes
2%
$60
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267