Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $74,406 initial cash invested.
2.81%
Cash On Cash
6.99%
Cap Rate
1.21
DSCR
$2,490
Rent
$174
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$2,316
Mortgage P&I
52%
$1,291
Property Taxes
3%
$84
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274