Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.85% first-year return on $74,994 initial cash invested.
2.85%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$2,901
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $2,723 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$2,723
Mortgage P&I
45%
$1,307
Property Taxes
11%
$332
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319