Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $74,238 initial cash invested.
4.67%
Cash On Cash
8.48%
Cap Rate
1.29
DSCR
$3,382
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $3,093 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$3,093
Mortgage P&I
43%
$1,468
Property Taxes
11%
$383
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372