Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $74,322 initial cash invested.
0.78%
Cash On Cash
6.56%
Cap Rate
1.12
DSCR
$2,850
Rent
$48
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,322
Downpayment
20%
$53,640
Closing costs
1%
$2,682
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,802
Mortgage P&I
46%
$1,305
Property Taxes
15%
$433
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314