Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $74,049 initial cash invested.
3.99%
Cash On Cash
7.43%
Cap Rate
1.28
DSCR
$2,844
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,598
Mortgage P&I
45%
$1,292
Property Taxes
9%
$243
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313