Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $74,406 initial cash invested.
4.45%
Cash On Cash
7.67%
Cap Rate
1.3
DSCR
$2,916
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,640 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,916
Total Expenses
$2,640
Mortgage P&I
45%
$1,323
Property Taxes
8%
$229
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321