Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $75,624 initial cash invested.
4.62%
Cash On Cash
7.82%
Cap Rate
1.31
DSCR
$3,250
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $2,959 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$2,959
Mortgage P&I
42%
$1,368
Property Taxes
12%
$387
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358