Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $75,393 initial cash invested.
7.18%
Cash On Cash
8.79%
Cap Rate
1.41
DSCR
$3,344
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,893 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,393
Downpayment
20%
$54,660
Closing costs
1%
$2,733
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,893
Mortgage P&I
42%
$1,418
Property Taxes
7%
$240
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368