Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $73,797 initial cash invested.
4.73%
Cash On Cash
8.28%
Cap Rate
1.3
DSCR
$3,202
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $2,911 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,202
Total Expenses
$2,911
Mortgage P&I
44%
$1,414
Property Taxes
9%
$286
Home Insurance
3%
$94
HOA
1%
$29
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352