Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.58% first-year return on $73,272 initial cash invested.
9.58%
Cash On Cash
9.16%
Cap Rate
1.58
DSCR
$3,766
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$3,181
Mortgage P&I
34%
$1,273
Property Taxes
14%
$525
Home Insurance
3%
$94
HOA
0%
$8
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414