Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.27% first-year return on $73,818 initial cash invested.
1.27%
Cash On Cash
6.67%
Cap Rate
1.14
DSCR
$2,452
Rent
$78
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
6.2%
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
$2,452
Total Expenses
$2,374
Mortgage P&I
53%
$1,302
Property Taxes
6%
$137
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270