Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $74,364 initial cash invested.
1.11%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$2,398
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,329 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,364
Downpayment
20%
$53,680
Closing costs
1%
$2,684
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,329
Mortgage P&I
55%
$1,330
Property Taxes
4%
$87
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264