Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.8% first-year return on $74,112 initial cash invested.
6.8%
Cash On Cash
8.53%
Cap Rate
1.42
DSCR
$3,438
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $3,018 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,018
Mortgage P&I
39%
$1,342
Property Taxes
11%
$388
Home Insurance
3%
$91
HOA
1%
$27
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378