Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $75,393 initial cash invested.
0.57%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$2,673
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,637 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,393
Downpayment
20%
$54,660
Closing costs
1%
$2,733
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$2,637
Mortgage P&I
51%
$1,367
Property Taxes
10%
$259
Home Insurance
3%
$91
HOA
0%
$11
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294