Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $75,540 initial cash invested.
0.71%
Cash On Cash
7.03%
Cap Rate
1.11
DSCR
$2,793
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $2,748 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$2,748
Mortgage P&I
52%
$1,448
Property Taxes
9%
$252
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307