Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $73,923 initial cash invested.
4.69%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$2,880
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,591 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,591
Mortgage P&I
47%
$1,367
Property Taxes
5%
$146
Home Insurance
3%
$93
HOA
0%
$6
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317