Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.37% first-year return on $73,545 initial cash invested.
5.37%
Cash On Cash
8.28%
Cap Rate
1.32
DSCR
$2,842
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $2,513 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$2,513
Mortgage P&I
49%
$1,381
Property Taxes
2%
$65
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313