Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $74,952 initial cash invested.
1.39%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$3,010
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,923 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,923
Mortgage P&I
45%
$1,343
Property Taxes
14%
$422
Home Insurance
3%
$96
HOA
1%
$40
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331