Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.67% first-year return on $73,629 initial cash invested.
6.67%
Cash On Cash
9.13%
Cap Rate
1.38
DSCR
$3,586
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,177 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,177
Mortgage P&I
41%
$1,464
Property Taxes
11%
$402
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394