Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $75,519 initial cash invested.
0.99%
Cash On Cash
7.4%
Cap Rate
1.12
DSCR
$2,886
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $2,824 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,824
Mortgage P&I
52%
$1,511
Property Taxes
8%
$236
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317