Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $74,931 initial cash invested.
6.84%
Cash On Cash
8.46%
Cap Rate
1.41
DSCR
$3,315
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$2,888
Mortgage P&I
41%
$1,351
Property Taxes
9%
$313
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365