Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $73,902 initial cash invested.
3.28%
Cash On Cash
7.44%
Cap Rate
1.23
DSCR
$2,778
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,576 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,778
Total Expenses
$2,576
Mortgage P&I
48%
$1,337
Property Taxes
7%
$202
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306