Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $73,503 initial cash invested.
1.93%
Cash On Cash
7.21%
Cap Rate
1.16
DSCR
$2,660
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,542 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,542
Mortgage P&I
51%
$1,364
Property Taxes
7%
$180
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293