Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $75,204 initial cash invested.
7.9%
Cash On Cash
8.83%
Cap Rate
1.46
DSCR
$3,344
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,849 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,849
Mortgage P&I
41%
$1,376
Property Taxes
7%
$240
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368