Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $74,490 initial cash invested.
5.99%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$3,171
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $2,799 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$2,799
Mortgage P&I
42%
$1,328
Property Taxes
9%
$298
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349