Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $74,490 initial cash invested.
5.7%
Cash On Cash
8.33%
Cap Rate
1.35
DSCR
$3,116
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,762 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$2,762
Mortgage P&I
45%
$1,388
Property Taxes
7%
$218
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343