Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.68% first-year return on $74,448 initial cash invested.
1.68%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$3,034
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,930 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,448
Downpayment
20%
$53,760
Closing costs
1%
$2,688
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,930
Mortgage P&I
44%
$1,335
Property Taxes
15%
$466
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334