Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $74,238 initial cash invested.
4.11%
Cash On Cash
7.5%
Cap Rate
1.28
DSCR
$2,676
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$2,422
Mortgage P&I
49%
$1,312
Property Taxes
4%
$107
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294