Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.51% first-year return on $73,818 initial cash invested.
5.51%
Cash On Cash
8.2%
Cap Rate
1.34
DSCR
$3,116
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,777 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$2,777
Mortgage P&I
43%
$1,353
Property Taxes
9%
$270
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343