Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $74,910 initial cash invested.
4.89%
Cash On Cash
7.92%
Cap Rate
1.31
DSCR
$2,820
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,515 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,820
Total Expenses
$2,515
Mortgage P&I
49%
$1,370
Property Taxes
3%
$88
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310