Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $73,818 initial cash invested.
3.54%
Cash On Cash
7.7%
Cap Rate
1.23
DSCR
$2,592
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,374 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,374
Mortgage P&I
53%
$1,384
Property Taxes
0%
$7
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285