Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $73,734 initial cash invested.
8.84%
Cash On Cash
9.47%
Cap Rate
1.48
DSCR
$3,404
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $2,861 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,404
Total Expenses
$2,861
Mortgage P&I
42%
$1,415
Property Taxes
6%
$196
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374