Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $74,553 initial cash invested.
4.14%
Cash On Cash
8.09%
Cap Rate
1.28
DSCR
$3,424
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,167 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,167
Mortgage P&I
42%
$1,421
Property Taxes
10%
$327
Home Insurance
3%
$96
HOA
5%
$158
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377