Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $73,671 initial cash invested.
7.05%
Cash On Cash
8.5%
Cap Rate
1.41
DSCR
$2,904
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,471 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,904
Total Expenses
$2,471
Mortgage P&I
46%
$1,329
Property Taxes
2%
$60
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319