Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $75,540 initial cash invested.
6.99%
Cash On Cash
8.79%
Cap Rate
1.41
DSCR
$3,585
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $3,145 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,145
Mortgage P&I
40%
$1,423
Property Taxes
11%
$406
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394