Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.72% first-year return on $74,910 initial cash invested.
3.72%
Cash On Cash
7.74%
Cap Rate
1.25
DSCR
$2,865
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,633 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,910
Downpayment
20%
$54,200
Closing costs
1%
$2,710
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,633
Mortgage P&I
49%
$1,402
Property Taxes
5%
$142
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315