Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $73,209 initial cash invested.
2.57%
Cash On Cash
7.83%
Cap Rate
1.19
DSCR
$2,976
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $2,819 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$2,819
Mortgage P&I
48%
$1,439
Property Taxes
9%
$276
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327