Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.78% first-year return on $74,343 initial cash invested.
5.78%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$2,748
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,390 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,343
Downpayment
20%
$53,660
Closing costs
1%
$2,683
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,390
Mortgage P&I
48%
$1,319
Property Taxes
1%
$41
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302