Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $75,141 initial cash invested.
7.19%
Cash On Cash
8.94%
Cap Rate
1.4
DSCR
$3,117
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $2,667 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$2,667
Mortgage P&I
47%
$1,452
Property Taxes
3%
$90
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343