Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.59% first-year return on $73,650 initial cash invested.
8.59%
Cash On Cash
9.24%
Cap Rate
1.48
DSCR
$3,435
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $2,908 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,435
Total Expenses
$2,908
Mortgage P&I
40%
$1,376
Property Taxes
8%
$272
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378