Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $75,267 initial cash invested.
3.7%
Cash On Cash
7.85%
Cap Rate
1.24
DSCR
$2,751
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,519 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,519
Mortgage P&I
52%
$1,442
Property Taxes
3%
$71
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303