Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.34% first-year return on $75,540 initial cash invested.
3.34%
Cash On Cash
7.43%
Cap Rate
1.23
DSCR
$2,640
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,430 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,640
Total Expenses
$2,430
Mortgage P&I
52%
$1,380
Property Taxes
2%
$61
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290