Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $75,372 initial cash invested.
4.14%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$3,030
Rent
$260
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$2,770
Mortgage P&I
45%
$1,366
Property Taxes
9%
$276
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333