Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $74,070 initial cash invested.
3.03%
Cash On Cash
7.56%
Cap Rate
1.22
DSCR
$2,800
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,613 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,613
Mortgage P&I
49%
$1,382
Property Taxes
5%
$152
Home Insurance
4%
$98
HOA
1%
$29
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308