Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $73,944 initial cash invested.
3.54%
Cash On Cash
7.55%
Cap Rate
1.24
DSCR
$2,748
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,530 expenses = $218 cash flow
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
$2,748
Total Expenses
$2,530
Mortgage P&I
49%
$1,347
Property Taxes
6%
$152
Home Insurance
4%
$97
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302