Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.18% first-year return on $73,440 initial cash invested.
6.18%
Cash On Cash
8.3%
Cap Rate
1.38
DSCR
$3,021
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,643 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,021
Total Expenses
$2,643
Mortgage P&I
44%
$1,328
Property Taxes
5%
$161
Home Insurance
3%
$93
HOA
1%
$33
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332