Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.23% first-year return on $74,490 initial cash invested.
7.23%
Cash On Cash
8.64%
Cap Rate
1.44
DSCR
$3,544
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $3,095 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,095
Mortgage P&I
38%
$1,345
Property Taxes
13%
$451
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390