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 $73,587 initial cash invested.
6.46%
Cash On Cash
8.21%
Cap Rate
1.39
DSCR
$2,810
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,587
Downpayment
20%
$52,940
Closing costs
1%
$2,647
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$2,414
Mortgage P&I
46%
$1,302
Property Taxes
2%
$64
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309