Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.21% first-year return on $75,477 initial cash invested.
5.21%
Cash On Cash
7.88%
Cap Rate
1.33
DSCR
$2,900
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$2,572
Mortgage P&I
47%
$1,353
Property Taxes
4%
$102
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319