Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.27% first-year return on $73,629 initial cash invested.
1.27%
Cash On Cash
6.65%
Cap Rate
1.14
DSCR
$2,504
Rent
$78
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,426
Mortgage P&I
51%
$1,289
Property Taxes
8%
$194
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275