Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $73,251 initial cash invested.
2.26%
Cash On Cash
7.12%
Cap Rate
1.19
DSCR
$2,667
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $2,529 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$2,529
Mortgage P&I
49%
$1,316
Property Taxes
8%
$210
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293