Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $74,826 initial cash invested.
3.9%
Cash On Cash
8.01%
Cap Rate
1.25
DSCR
$3,033
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,790 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$2,790
Mortgage P&I
48%
$1,443
Property Taxes
8%
$236
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334