Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $75,456 initial cash invested.
4.41%
Cash On Cash
8.05%
Cap Rate
1.28
DSCR
$3,102
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $2,825 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$2,825
Mortgage P&I
46%
$1,434
Property Taxes
8%
$241
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341