Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $74,553 initial cash invested.
2.09%
Cash On Cash
7.41%
Cap Rate
1.17
DSCR
$2,858
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $2,728 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,858
Total Expenses
$2,728
Mortgage P&I
50%
$1,418
Property Taxes
8%
$229
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314