Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.34% first-year return on $73,713 initial cash invested.
5.34%
Cash On Cash
8.19%
Cap Rate
1.33
DSCR
$2,938
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,610 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$2,610
Mortgage P&I
46%
$1,365
Property Taxes
5%
$151
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323