Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $73,881 initial cash invested.
7.31%
Cash On Cash
8.39%
Cap Rate
1.44
DSCR
$3,030
Rent
$450
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
6.1%
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
$3,030
Total Expenses
$2,580
Mortgage P&I
43%
$1,290
Property Taxes
5%
$166
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333