Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $74,007 initial cash invested.
0.66%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$2,649
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,608 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,007
Downpayment
20%
$53,340
Closing costs
1%
$2,667
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,608
Mortgage P&I
52%
$1,375
Property Taxes
8%
$212
Home Insurance
4%
$96
HOA
1%
$25
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291