Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $73,965 initial cash invested.
7.27%
Cash On Cash
8.65%
Cap Rate
1.43
DSCR
$3,243
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $2,795 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,795
Mortgage P&I
41%
$1,342
Property Taxes
8%
$255
Home Insurance
3%
$95
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357