Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $75,393 initial cash invested.
1.31%
Cash On Cash
6.75%
Cap Rate
1.14
DSCR
$2,546
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,464 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,546
Total Expenses
$2,464
Mortgage P&I
53%
$1,354
Property Taxes
6%
$146
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280