Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.43% first-year return on $74,931 initial cash invested.
9.43%
Cash On Cash
9.41%
Cap Rate
1.53
DSCR
$3,717
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $3,128 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$3,128
Mortgage P&I
37%
$1,389
Property Taxes
10%
$366
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409