Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $75,351 initial cash invested.
3.14%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$2,739
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,542 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,542
Mortgage P&I
51%
$1,402
Property Taxes
4%
$112
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301