Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.24% first-year return on $74,805 initial cash invested.
4.24%
Cash On Cash
7.52%
Cap Rate
1.29
DSCR
$3,062
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,798 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,798
Mortgage P&I
43%
$1,309
Property Taxes
12%
$358
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337