Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $74,826 initial cash invested.
5.6%
Cash On Cash
8.21%
Cap Rate
1.37
DSCR
$3,664
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $3,315 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,315
Mortgage P&I
37%
$1,355
Property Taxes
14%
$527
Home Insurance
3%
$96
HOA
2%
$90
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403