Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $73,503 initial cash invested.
5.03%
Cash On Cash
8.14%
Cap Rate
1.32
DSCR
$3,100
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,792 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,792
Mortgage P&I
44%
$1,360
Property Taxes
9%
$284
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341