Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $73,671 initial cash invested.
1.5%
Cash On Cash
7.27%
Cap Rate
1.14
DSCR
$2,644
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $2,552 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,671
Downpayment
20%
$53,020
Closing costs
1%
$2,651
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,552
Mortgage P&I
53%
$1,409
Property Taxes
6%
$146
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291