Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.74% first-year return on $73,461 initial cash invested.
3.74%
Cash On Cash
7.34%
Cap Rate
1.27
DSCR
$2,880
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,651
Mortgage P&I
44%
$1,272
Property Taxes
10%
$300
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317