Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $75,582 initial cash invested.
2.71%
Cash On Cash
7.3%
Cap Rate
1.2
DSCR
$2,742
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,571 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,742
Total Expenses
$2,571
Mortgage P&I
51%
$1,387
Property Taxes
5%
$131
Home Insurance
4%
$97
HOA
1%
$23
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302