Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.01% first-year return on $73,566 initial cash invested.
8.01%
Cash On Cash
8.94%
Cap Rate
1.45
DSCR
$3,122
Rent
$491
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$2,631
Mortgage P&I
43%
$1,355
Property Taxes
4%
$123
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343