Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $72,873 initial cash invested.
5.76%
Cash On Cash
8.85%
Cap Rate
1.33
DSCR
$3,294
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $2,944 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,944
Mortgage P&I
44%
$1,444
Property Taxes
9%
$286
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362