Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.2% first-year return on $74,091 initial cash invested.
6.2%
Cash On Cash
8.52%
Cap Rate
1.37
DSCR
$3,177
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$2,794
Mortgage P&I
44%
$1,387
Property Taxes
8%
$262
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349