Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $72,789 initial cash invested.
4.45%
Cash On Cash
7.87%
Cap Rate
1.29
DSCR
$2,828
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,558 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,558
Mortgage P&I
47%
$1,327
Property Taxes
6%
$176
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311