Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $73,734 initial cash invested.
5.39%
Cash On Cash
7.99%
Cap Rate
1.33
DSCR
$2,793
Rent
$331
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$2,462
Mortgage P&I
47%
$1,324
Property Taxes
3%
$94
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307