Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.33% first-year return on $74,490 initial cash invested.
5.33%
Cash On Cash
8.27%
Cap Rate
1.33
DSCR
$3,273
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $2,942 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$2,942
Mortgage P&I
43%
$1,391
Property Taxes
11%
$344
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360