Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.24% first-year return on $73,881 initial cash invested.
7.24%
Cash On Cash
8.42%
Cap Rate
1.44
DSCR
$3,094
Rent
$446
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
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,648
Mortgage P&I
42%
$1,298
Property Taxes
7%
$204
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340