Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $74,112 initial cash invested.
8.95%
Cash On Cash
8.87%
Cap Rate
1.53
DSCR
$3,226
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$2,673
Mortgage P&I
40%
$1,292
Property Taxes
6%
$193
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355