Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $74,301 initial cash invested.
5.77%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$2,823
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,466 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,466
Mortgage P&I
48%
$1,347
Property Taxes
2%
$62
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311