Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $75,015 initial cash invested.
3.87%
Cash On Cash
7.35%
Cap Rate
1.28
DSCR
$3,003
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,761
Mortgage P&I
43%
$1,302
Property Taxes
11%
$341
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330