Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $73,944 initial cash invested.
6.49%
Cash On Cash
8.46%
Cap Rate
1.39
DSCR
$3,298
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,944
Downpayment
20%
$53,280
Closing costs
1%
$2,664
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$2,898
Mortgage P&I
41%
$1,347
Property Taxes
10%
$335
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363