Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $74,385 initial cash invested.
6.32%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$3,050
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $2,658 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$2,658
Mortgage P&I
44%
$1,334
Property Taxes
6%
$192
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336