Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.94% first-year return on $74,868 initial cash invested.
8.94%
Cash On Cash
9.62%
Cap Rate
1.48
DSCR
$3,692
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,134 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,692
Total Expenses
$3,134
Mortgage P&I
40%
$1,466
Property Taxes
9%
$318
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406