Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $74,511 initial cash invested.
2.63%
Cash On Cash
7.1%
Cap Rate
1.2
DSCR
$2,698
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$2,535
Mortgage P&I
49%
$1,322
Property Taxes
7%
$199
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297