Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.51% first-year return on $73,692 initial cash invested.
9.51%
Cash On Cash
9.33%
Cap Rate
1.55
DSCR
$3,642
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,058 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,058
Mortgage P&I
37%
$1,332
Property Taxes
11%
$394
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401