Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $74,889 initial cash invested.
3.57%
Cash On Cash
7.45%
Cap Rate
1.24
DSCR
$2,578
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,355 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,355
Mortgage P&I
53%
$1,356
Property Taxes
1%
$25
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284