Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $74,280 initial cash invested.
1.5%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$2,650
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,557 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,557
Mortgage P&I
52%
$1,366
Property Taxes
7%
$195
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292