Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $73,650 initial cash invested.
2%
Cash On Cash
7.73%
Cap Rate
1.16
DSCR
$2,726
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,603 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,726
Total Expenses
$2,603
Mortgage P&I
54%
$1,476
Property Taxes
3%
$77
Home Insurance
3%
$93
HOA
1%
$30
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300