Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.98% first-year return on $74,931 initial cash invested.
9.98%
Cash On Cash
9.74%
Cap Rate
1.53
DSCR
$3,406
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $2,783 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$2,783
Mortgage P&I
42%
$1,441
Property Taxes
3%
$86
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375