Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $73,650 initial cash invested.
4.3%
Cash On Cash
7.72%
Cap Rate
1.29
DSCR
$2,926
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,662 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,662
Mortgage P&I
45%
$1,324
Property Taxes
9%
$250
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322