Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $75,435 initial cash invested.
0.6%
Cash On Cash
6.8%
Cap Rate
1.1
DSCR
$2,558
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,520 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,520
Mortgage P&I
55%
$1,410
Property Taxes
6%
$145
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281