Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $74,196 initial cash invested.
3.9%
Cash On Cash
7.51%
Cap Rate
1.27
DSCR
$2,804
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,563 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,563
Mortgage P&I
47%
$1,322
Property Taxes
6%
$177
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308