Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $74,553 initial cash invested.
4.89%
Cash On Cash
7.82%
Cap Rate
1.31
DSCR
$2,796
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,492 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,492
Mortgage P&I
48%
$1,339
Property Taxes
4%
$99
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308