Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $75,141 initial cash invested.
4.54%
Cash On Cash
7.95%
Cap Rate
1.3
DSCR
$3,393
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,109 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,109
Mortgage P&I
41%
$1,382
Property Taxes
14%
$485
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373