Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $74,973 initial cash invested.
9.76%
Cash On Cash
9.14%
Cap Rate
1.56
DSCR
$3,236
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $2,626 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,236
Total Expenses
$2,626
Mortgage P&I
41%
$1,328
Property Taxes
1%
$48
Home Insurance
3%
$109
HOA
1%
$42
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356