Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.83% first-year return on $74,553 initial cash invested.
3.83%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$3,172
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $2,934 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$2,934
Mortgage P&I
42%
$1,345
Property Taxes
12%
$381
Home Insurance
3%
$99
HOA
1%
$30
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349