Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $73,314 initial cash invested.
8.2%
Cash On Cash
9.54%
Cap Rate
1.43
DSCR
$3,198
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $2,697 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,697
Mortgage P&I
46%
$1,464
Property Taxes
2%
$51
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352