Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $72,705 initial cash invested.
3.42%
Cash On Cash
7.65%
Cap Rate
1.24
DSCR
$2,808
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,601 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,601
Mortgage P&I
48%
$1,342
Property Taxes
8%
$211
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309