Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $74,490 initial cash invested.
2.08%
Cash On Cash
6.95%
Cap Rate
1.17
DSCR
$2,496
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,367
Mortgage P&I
53%
$1,330
Property Taxes
4%
$93
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275