Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $74,133 initial cash invested.
2.33%
Cash On Cash
7.38%
Cap Rate
1.2
DSCR
$3,231
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $3,087 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$3,087
Mortgage P&I
42%
$1,371
Property Taxes
17%
$534
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355