Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $73,461 initial cash invested.
5.65%
Cash On Cash
8.07%
Cap Rate
1.35
DSCR
$2,804
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,458 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,458
Mortgage P&I
47%
$1,317
Property Taxes
3%
$96
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308