Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $73,902 initial cash invested.
6.85%
Cash On Cash
8.73%
Cap Rate
1.4
DSCR
$3,264
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $2,842 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,264
Total Expenses
$2,842
Mortgage P&I
42%
$1,384
Property Taxes
8%
$254
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359