Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $74,973 initial cash invested.
7.91%
Cash On Cash
8.86%
Cap Rate
1.46
DSCR
$3,357
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $2,863 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$2,863
Mortgage P&I
41%
$1,375
Property Taxes
8%
$253
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369