Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $73,251 initial cash invested.
4.75%
Cash On Cash
7.83%
Cap Rate
1.31
DSCR
$2,925
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,635 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,635
Mortgage P&I
45%
$1,309
Property Taxes
8%
$237
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322