Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.71% first-year return on $74,553 initial cash invested.
9.71%
Cash On Cash
9.33%
Cap Rate
1.55
DSCR
$3,582
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $2,979 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$2,979
Mortgage P&I
38%
$1,347
Property Taxes
9%
$321
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394