Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $74,175 initial cash invested.
5.29%
Cash On Cash
7.88%
Cap Rate
1.34
DSCR
$2,930
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,603 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,603
Mortgage P&I
45%
$1,313
Property Taxes
6%
$186
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322