Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $74,532 initial cash invested.
8.02%
Cash On Cash
8.77%
Cap Rate
1.46
DSCR
$2,960
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,462 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,462
Mortgage P&I
46%
$1,351
Property Taxes
0%
$11
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326