Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $74,910 initial cash invested.
5.81%
Cash On Cash
8.23%
Cap Rate
1.37
DSCR
$3,410
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $3,047 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,410
Total Expenses
$3,047
Mortgage P&I
40%
$1,360
Property Taxes
11%
$369
Home Insurance
3%
$97
HOA
2%
$63
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375