Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.55% first-year return on $74,826 initial cash invested.
7.55%
Cash On Cash
9.13%
Cap Rate
1.43
DSCR
$3,650
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $3,179 expenses = $471 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
$3,650
Total Expenses
$3,179
Mortgage P&I
39%
$1,441
Property Taxes
7%
$269
Home Insurance
3%
$98
HOA
4%
$129
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402