Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $74,028 initial cash invested.
2.82%
Cash On Cash
7.24%
Cap Rate
1.21
DSCR
$2,702
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,528
Mortgage P&I
49%
$1,327
Property Taxes
7%
$181
Home Insurance
3%
$94
HOA
0%
$8
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297