Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $73,545 initial cash invested.
1.57%
Cash On Cash
7.15%
Cap Rate
1.15
DSCR
$2,664
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $2,568 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$2,568
Mortgage P&I
52%
$1,374
Property Taxes
7%
$193
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293