Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $74,091 initial cash invested.
3.17%
Cash On Cash
7.71%
Cap Rate
1.22
DSCR
$2,894
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,698 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,698
Mortgage P&I
49%
$1,405
Property Taxes
7%
$215
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318