Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.08% first-year return on $74,385 initial cash invested.
4.08%
Cash On Cash
7.87%
Cap Rate
1.27
DSCR
$2,918
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,665 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,665
Mortgage P&I
48%
$1,391
Property Taxes
7%
$199
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321