Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $75,561 initial cash invested.
0.89%
Cash On Cash
7.28%
Cap Rate
1.11
DSCR
$2,814
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $2,758 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$2,758
Mortgage P&I
53%
$1,495
Property Taxes
7%
$207
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310