Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $73,650 initial cash invested.
0.37%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$2,427
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,404 expenses = $23 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
$2,427
Total Expenses
$2,404
Mortgage P&I
55%
$1,326
Property Taxes
7%
$159
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267