Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.33% first-year return on $73,813 initial cash invested.
1.33%
Cash On Cash
6.88%
Cap Rate
1.15
DSCR
$2,962
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,880 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,813
Downpayment
20%
$53,155
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,880
Mortgage P&I
45%
$1,324
Property Taxes
15%
$457
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326