Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.96% first-year return on $74,931 initial cash invested.
5.96%
Cash On Cash
8.58%
Cap Rate
1.34
DSCR
$3,106
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $2,734 expenses = $372 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
$3,106
Total Expenses
$2,734
Mortgage P&I
46%
$1,442
Property Taxes
5%
$140
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342