Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.25% first-year return on $74,322 initial cash invested.
5.25%
Cash On Cash
8.02%
Cap Rate
1.33
DSCR
$2,968
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,322
Downpayment
20%
$53,640
Closing costs
1%
$2,682
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$2,643
Mortgage P&I
45%
$1,349
Property Taxes
7%
$200
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326