Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $74,068 initial cash invested.
3.43%
Cash On Cash
7.47%
Cap Rate
1.26
DSCR
$3,174
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $2,962 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,068
Downpayment
20%
$53,398
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$2,962
Mortgage P&I
42%
$1,324
Property Taxes
13%
$425
Home Insurance
3%
$93
HOA
1%
$41
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349