Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.58% first-year return on $73,923 initial cash invested.
0.58%
Cash On Cash
6.76%
Cap Rate
1.11
DSCR
$2,748
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,712 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,712
Mortgage P&I
49%
$1,354
Property Taxes
12%
$330
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302