Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $73,587 initial cash invested.
5.43%
Cash On Cash
8.04%
Cap Rate
1.34
DSCR
$2,832
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $2,499 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,832
Total Expenses
$2,499
Mortgage P&I
47%
$1,327
Property Taxes
4%
$116
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312