Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $73,944 initial cash invested.
5.79%
Cash On Cash
8.25%
Cap Rate
1.37
DSCR
$3,366
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,009 expenses = $357 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
$3,366
Total Expenses
$3,009
Mortgage P&I
40%
$1,340
Property Taxes
13%
$431
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370