Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.16% first-year return on $75,624 initial cash invested.
8.16%
Cash On Cash
9.02%
Cap Rate
1.46
DSCR
$3,436
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $2,922 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$2,922
Mortgage P&I
41%
$1,411
Property Taxes
7%
$246
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378