Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $73,965 initial cash invested.
6.77%
Cash On Cash
8.31%
Cap Rate
1.41
DSCR
$2,990
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,573 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$2,573
Mortgage P&I
44%
$1,309
Property Taxes
5%
$144
Home Insurance
3%
$94
HOA
0%
$8
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329