Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.13% first-year return on $73,188 initial cash invested.
5.13%
Cash On Cash
8.3%
Cap Rate
1.31
DSCR
$2,931
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,618 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$2,618
Mortgage P&I
47%
$1,387
Property Taxes
5%
$137
Home Insurance
3%
$94
HOA
0%
$4
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322