Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $74,301 initial cash invested.
3.23%
Cash On Cash
7.4%
Cap Rate
1.22
DSCR
$2,586
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,386 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,386
Mortgage P&I
52%
$1,350
Property Taxes
2%
$64
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284