Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $73,440 initial cash invested.
3.06%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$2,709
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,522 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,709
Total Expenses
$2,522
Mortgage P&I
48%
$1,302
Property Taxes
8%
$208
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298