Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.1% first-year return on $75,582 initial cash invested.
8.1%
Cash On Cash
8.92%
Cap Rate
1.48
DSCR
$3,774
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $3,264 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,582
Downpayment
20%
$54,840
Closing costs
1%
$2,742
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$3,264
Mortgage P&I
37%
$1,378
Property Taxes
13%
$505
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415