Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $74,973 initial cash invested.
5.27%
Cash On Cash
8.08%
Cap Rate
1.32
DSCR
$2,918
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,589 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,589
Mortgage P&I
47%
$1,381
Property Taxes
4%
$118
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321