Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.68% first-year return on $73,648 initial cash invested.
0.68%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$2,901
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,648
Downpayment
20%
$52,998
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$2,859
Mortgage P&I
45%
$1,312
Property Taxes
15%
$449
Home Insurance
3%
$93
HOA
1%
$19
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319