Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $74,427 initial cash invested.
1.77%
Cash On Cash
7.55%
Cap Rate
1.15
DSCR
$2,862
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $2,752 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$2,752
Mortgage P&I
51%
$1,467
Property Taxes
8%
$217
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315