Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.48% first-year return on $73,650 initial cash invested.
6.48%
Cash On Cash
8.97%
Cap Rate
1.36
DSCR
$3,099
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $2,701 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,099
Total Expenses
$2,701
Mortgage P&I
47%
$1,458
Property Taxes
3%
$96
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341