Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $73,650 initial cash invested.
6.11%
Cash On Cash
8.36%
Cap Rate
1.37
DSCR
$3,114
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $2,739 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,114
Total Expenses
$2,739
Mortgage P&I
43%
$1,346
Property Taxes
8%
$240
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343