Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $75,519 initial cash invested.
0.43%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$2,352
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,325 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,325
Mortgage P&I
58%
$1,357
Property Taxes
3%
$70
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259