Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $73,902 initial cash invested.
3.62%
Cash On Cash
8.16%
Cap Rate
1.23
DSCR
$2,908
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,685 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,902
Downpayment
20%
$53,240
Closing costs
1%
$2,662
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,685
Mortgage P&I
51%
$1,471
Property Taxes
4%
$104
Home Insurance
3%
$94
HOA
1%
$28
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320