Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $75,015 initial cash invested.
6.29%
Cash On Cash
8.23%
Cap Rate
1.38
DSCR
$3,032
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $2,639 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,032
Total Expenses
$2,639
Mortgage P&I
44%
$1,347
Property Taxes
6%
$172
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334