Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.85% first-year return on $75,498 initial cash invested.
2.85%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$3,056
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $2,877 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$2,877
Mortgage P&I
45%
$1,390
Property Taxes
11%
$350
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336