Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.34% first-year return on $75,498 initial cash invested.
3.34%
Cash On Cash
7.58%
Cap Rate
1.24
DSCR
$3,010
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,800 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,800
Mortgage P&I
46%
$1,399
Property Taxes
5%
$155
Home Insurance
3%
$98
HOA
4%
$126
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331