Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.24% first-year return on $74,952 initial cash invested.
6.24%
Cash On Cash
8.21%
Cap Rate
1.38
DSCR
$3,096
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $2,706 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,706
Mortgage P&I
43%
$1,342
Property Taxes
6%
$178
Home Insurance
3%
$96
HOA
1%
$36
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341