Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $75,372 initial cash invested.
3.71%
Cash On Cash
7.37%
Cap Rate
1.26
DSCR
$2,774
Rent
$233
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
6.2%
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
$2,774
Total Expenses
$2,541
Mortgage P&I
48%
$1,333
Property Taxes
6%
$174
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305