Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $74,028 initial cash invested.
4.88%
Cash On Cash
8.09%
Cap Rate
1.31
DSCR
$2,991
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,690 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,991
Total Expenses
$2,690
Mortgage P&I
46%
$1,377
Property Taxes
7%
$199
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329