Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.36% first-year return on $74,994 initial cash invested.
5.36%
Cash On Cash
8.4%
Cap Rate
1.32
DSCR
$3,087
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,752 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,752
Mortgage P&I
47%
$1,442
Property Taxes
4%
$113
Home Insurance
3%
$98
HOA
2%
$50
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340