Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $75,498 initial cash invested.
7.34%
Cash On Cash
8.73%
Cap Rate
1.45
DSCR
$3,838
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $3,376 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$3,376
Mortgage P&I
36%
$1,377
Property Taxes
16%
$597
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422