Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $73,608 initial cash invested.
1.53%
Cash On Cash
7.16%
Cap Rate
1.17
DSCR
$3,351
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $3,257 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,257
Mortgage P&I
40%
$1,352
Property Taxes
19%
$625
Home Insurance
3%
$94
HOA
1%
$46
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369