Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $74,049 initial cash invested.
7.03%
Cash On Cash
8.74%
Cap Rate
1.42
DSCR
$3,496
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $3,062 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$3,062
Mortgage P&I
39%
$1,371
Property Taxes
12%
$408
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385