Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $72,873 initial cash invested.
6.95%
Cash On Cash
8.33%
Cap Rate
1.42
DSCR
$2,822
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,400 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,400
Mortgage P&I
45%
$1,279
Property Taxes
2%
$45
Home Insurance
3%
$91
HOA
1%
$25
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310