Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $75,540 initial cash invested.
0.32%
Cash On Cash
6.47%
Cap Rate
1.09
DSCR
$2,457
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,437 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,437
Mortgage P&I
55%
$1,360
Property Taxes
6%
$144
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270