Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $75,120 initial cash invested.
1.1%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$2,428
Rent
$69
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$2,359
Mortgage P&I
56%
$1,358
Property Taxes
3%
$81
Home Insurance
4%
$95
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267