Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $73,650 initial cash invested.
1.22%
Cash On Cash
7.44%
Cap Rate
1.13
DSCR
$2,925
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,850 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,850
Mortgage P&I
50%
$1,452
Property Taxes
11%
$310
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322