Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $74,574 initial cash invested.
5.99%
Cash On Cash
8.2%
Cap Rate
1.37
DSCR
$3,212
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $2,840 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$2,840
Mortgage P&I
42%
$1,341
Property Taxes
7%
$211
Home Insurance
3%
$98
HOA
3%
$100
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353