Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $74,238 initial cash invested.
7.97%
Cash On Cash
8.47%
Cap Rate
1.48
DSCR
$3,039
Rent
$493
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
5.9%
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
$3,039
Total Expenses
$2,546
Mortgage P&I
42%
$1,276
Property Taxes
5%
$140
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334