Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $75,267 initial cash invested.
4.83%
Cash On Cash
7.58%
Cap Rate
1.32
DSCR
$2,970
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,970
Total Expenses
$2,667
Mortgage P&I
44%
$1,301
Property Taxes
9%
$265
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327