Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.85% first-year return on $73,797 initial cash invested.
4.85%
Cash On Cash
7.88%
Cap Rate
1.31
DSCR
$2,847
Rent
$298
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
6.4%
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
$2,847
Total Expenses
$2,549
Mortgage P&I
47%
$1,332
Property Taxes
5%
$154
Home Insurance
3%
$95
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313