Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $72,831 initial cash invested.
5.7%
Cash On Cash
7.88%
Cap Rate
1.36
DSCR
$2,688
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,342 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,342
Mortgage P&I
47%
$1,261
Property Taxes
3%
$70
Home Insurance
4%
$95
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296