Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $73,734 initial cash invested.
1.89%
Cash On Cash
7.09%
Cap Rate
1.17
DSCR
$2,756
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,640 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,640
Mortgage P&I
49%
$1,343
Property Taxes
9%
$247
Home Insurance
3%
$94
HOA
1%
$19
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303