Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.42% first-year return on $72,789 initial cash invested.
7.42%
Cash On Cash
8.64%
Cap Rate
1.45
DSCR
$3,219
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$2,769
Mortgage P&I
40%
$1,300
Property Taxes
9%
$287
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354