Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.86% first-year return on $73,440 initial cash invested.
8.86%
Cash On Cash
9.47%
Cap Rate
1.5
DSCR
$3,702
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $3,160 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$3,160
Mortgage P&I
38%
$1,393
Property Taxes
11%
$422
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407