Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $74,910 initial cash invested.
3.64%
Cash On Cash
7.44%
Cap Rate
1.26
DSCR
$2,906
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,679 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,906
Total Expenses
$2,679
Mortgage P&I
46%
$1,338
Property Taxes
9%
$257
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320