Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.26% first-year return on $73,335 initial cash invested.
3.26%
Cash On Cash
8.06%
Cap Rate
1.22
DSCR
$2,886
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $2,687 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,687
Mortgage P&I
50%
$1,456
Property Taxes
5%
$143
Home Insurance
3%
$91
HOA
1%
$17
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317