Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $73,797 initial cash invested.
7.71%
Cash On Cash
8.83%
Cap Rate
1.45
DSCR
$3,246
Rent
$474
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$2,772
Mortgage P&I
42%
$1,352
Property Taxes
7%
$232
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357