Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $74,343 initial cash invested.
3.05%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$2,776
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,587 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,343
Downpayment
20%
$53,660
Closing costs
1%
$2,683
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,587
Mortgage P&I
48%
$1,330
Property Taxes
7%
$205
Home Insurance
3%
$94
HOA
1%
$15
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305