Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.55% first-year return on $73,839 initial cash invested.
6.55%
Cash On Cash
8.38%
Cap Rate
1.39
DSCR
$2,892
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $2,489 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$2,489
Mortgage P&I
46%
$1,338
Property Taxes
3%
$73
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318