Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.13% first-year return on $73,881 initial cash invested.
9.13%
Cash On Cash
9.68%
Cap Rate
1.5
DSCR
$3,748
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,186 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,186
Mortgage P&I
38%
$1,434
Property Taxes
10%
$392
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412