Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.94% first-year return on $73,860 initial cash invested.
7.94%
Cash On Cash
8.72%
Cap Rate
1.46
DSCR
$2,925
Rent
$489
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,436
Mortgage P&I
45%
$1,326
Property Taxes
0%
$14
Home Insurance
3%
$93
HOA
0%
$8
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322