Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.07% first-year return on $74,868 initial cash invested.
1.07%
Cash On Cash
7.34%
Cap Rate
1.11
DSCR
$2,584
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,517 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,517
Mortgage P&I
58%
$1,487
Property Taxes
2%
$54
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284