Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $74,259 initial cash invested.
2.39%
Cash On Cash
7.35%
Cap Rate
1.19
DSCR
$2,744
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,596 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,596
Mortgage P&I
50%
$1,383
Property Taxes
7%
$184
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302