Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $74,280 initial cash invested.
4.31%
Cash On Cash
7.68%
Cap Rate
1.3
DSCR
$3,308
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,041 expenses = $267 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
$3,308
Total Expenses
$3,041
Mortgage P&I
40%
$1,316
Property Taxes
15%
$489
Home Insurance
3%
$96
HOA
0%
$16
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364