Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $73,608 initial cash invested.
4.91%
Cash On Cash
7.94%
Cap Rate
1.32
DSCR
$2,997
Rent
$301
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$2,696
Mortgage P&I
44%
$1,330
Property Taxes
7%
$224
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330