Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $73,671 initial cash invested.
1.71%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,656
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,551 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,671
Downpayment
20%
$53,020
Closing costs
1%
$2,651
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,551
Mortgage P&I
51%
$1,350
Property Taxes
8%
$204
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292