Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.39% first-year return on $74,112 initial cash invested.
8.39%
Cash On Cash
8.87%
Cap Rate
1.48
DSCR
$3,154
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$2,636
Mortgage P&I
42%
$1,330
Property Taxes
4%
$123
Home Insurance
3%
$95
HOA
1%
$16
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347