Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.35% first-year return on $74,973 initial cash invested.
4.35%
Cash On Cash
8.05%
Cap Rate
1.27
DSCR
$2,882
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,610 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,610
Mortgage P&I
50%
$1,432
Property Taxes
4%
$101
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317