Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $73,797 initial cash invested.
7.58%
Cash On Cash
8.59%
Cap Rate
1.45
DSCR
$3,126
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $2,660 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,126
Total Expenses
$2,660
Mortgage P&I
42%
$1,310
Property Taxes
6%
$175
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344