Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $75,477 initial cash invested.
7.81%
Cash On Cash
8.75%
Cap Rate
1.45
DSCR
$3,201
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $2,710 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$2,710
Mortgage P&I
43%
$1,377
Property Taxes
4%
$138
Home Insurance
3%
$96
HOA
0%
$11
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352