Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.8% first-year return on $73,797 initial cash invested.
6.8%
Cash On Cash
8.34%
Cap Rate
1.44
DSCR
$3,544
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $3,126 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,544
Total Expenses
$3,126
Mortgage P&I
36%
$1,286
Property Taxes
15%
$537
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390