Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $74,196 initial cash invested.
4.19%
Cash On Cash
7.66%
Cap Rate
1.28
DSCR
$2,922
Rent
$259
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,663
Mortgage P&I
46%
$1,333
Property Taxes
8%
$240
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321