Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $73,545 initial cash invested.
4.29%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$2,766
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,503 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,503
Mortgage P&I
48%
$1,322
Property Taxes
5%
$146
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304