Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $73,629 initial cash invested.
8.2%
Cash On Cash
8.79%
Cap Rate
1.48
DSCR
$3,094
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,591 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,591
Mortgage P&I
42%
$1,314
Property Taxes
4%
$132
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340