Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $74,490 initial cash invested.
5.57%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$3,165
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $2,819 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$2,819
Mortgage P&I
43%
$1,349
Property Taxes
5%
$150
Home Insurance
3%
$94
HOA
5%
$149
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348