Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $74,175 initial cash invested.
4.4%
Cash On Cash
8.48%
Cap Rate
1.26
DSCR
$2,978
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $2,706 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$2,706
Mortgage P&I
50%
$1,500
Property Taxes
3%
$96
Home Insurance
3%
$94
HOA
0%
$4
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328