Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $73,188 initial cash invested.
6.46%
Cash On Cash
8.78%
Cap Rate
1.37
DSCR
$3,130
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,736 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,736
Mortgage P&I
45%
$1,404
Property Taxes
6%
$175
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344