Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.52% first-year return on $75,498 initial cash invested.
8.52%
Cash On Cash
9.14%
Cap Rate
1.49
DSCR
$3,678
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,142 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,678
Total Expenses
$3,142
Mortgage P&I
38%
$1,402
Property Taxes
10%
$364
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405