Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $74,994 initial cash invested.
2.38%
Cash On Cash
7.87%
Cap Rate
1.19
DSCR
$3,290
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,141 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,290
Total Expenses
$3,141
Mortgage P&I
46%
$1,499
Property Taxes
13%
$426
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362