Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $74,448 initial cash invested.
4.84%
Cash On Cash
7.9%
Cap Rate
1.31
DSCR
$2,925
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,625 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,448
Downpayment
20%
$53,760
Closing costs
1%
$2,688
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,625
Mortgage P&I
46%
$1,353
Property Taxes
6%
$179
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322