Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.96% first-year return on $74,280 initial cash invested.
3.96%
Cash On Cash
7.48%
Cap Rate
1.27
DSCR
$2,871
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,626 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,626
Mortgage P&I
46%
$1,311
Property Taxes
7%
$215
Home Insurance
3%
$94
HOA
1%
$29
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316