Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $75,498 initial cash invested.
6.68%
Cash On Cash
8.59%
Cap Rate
1.43
DSCR
$4,204
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $3,784 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$3,784
Mortgage P&I
33%
$1,373
Property Taxes
21%
$887
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462