Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $74,154 initial cash invested.
7.14%
Cash On Cash
8.81%
Cap Rate
1.41
DSCR
$3,168
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,727 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,168
Total Expenses
$2,727
Mortgage P&I
44%
$1,396
Property Taxes
5%
$158
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348