Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $74,259 initial cash invested.
8.6%
Cash On Cash
8.82%
Cap Rate
1.49
DSCR
$2,966
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,434
Mortgage P&I
44%
$1,318
Property Taxes
0%
$13
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326