Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $73,776 initial cash invested.
4.78%
Cash On Cash
8.17%
Cap Rate
1.3
DSCR
$3,190
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $2,896 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,776
Downpayment
20%
$53,120
Closing costs
1%
$2,656
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$2,896
Mortgage P&I
43%
$1,386
Property Taxes
10%
$330
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351