Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $74,469 initial cash invested.
2.43%
Cash On Cash
7.32%
Cap Rate
1.19
DSCR
$2,700
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,549 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,549
Mortgage P&I
51%
$1,381
Property Taxes
4%
$104
Home Insurance
3%
$94
HOA
2%
$52
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297