Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $74,259 initial cash invested.
4.7%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$3,564
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $3,273 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$3,273
Mortgage P&I
38%
$1,367
Property Taxes
17%
$597
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392