Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $73,713 initial cash invested.
6.32%
Cash On Cash
8.39%
Cap Rate
1.39
DSCR
$3,336
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $2,948 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$2,948
Mortgage P&I
40%
$1,333
Property Taxes
12%
$386
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367