Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $74,154 initial cash invested.
6.23%
Cash On Cash
8.18%
Cap Rate
1.38
DSCR
$2,868
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,483 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,483
Mortgage P&I
46%
$1,323
Property Taxes
3%
$91
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315