Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $74,280 initial cash invested.
6.49%
Cash On Cash
8.44%
Cap Rate
1.39
DSCR
$3,120
Rent
$402
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
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$2,718
Mortgage P&I
44%
$1,358
Property Taxes
6%
$196
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343