Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.77% first-year return on $74,553 initial cash invested.
7.77%
Cash On Cash
8.53%
Cap Rate
1.46
DSCR
$3,054
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$2,571
Mortgage P&I
43%
$1,309
Property Taxes
4%
$128
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336