Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.73% first-year return on $73,566 initial cash invested.
1.73%
Cash On Cash
6.7%
Cap Rate
1.16
DSCR
$2,426
Rent
$106
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
6.0%
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
$2,426
Total Expenses
$2,320
Mortgage P&I
53%
$1,274
Property Taxes
5%
$127
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267