Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $75,246 initial cash invested.
5.65%
Cash On Cash
8.72%
Cap Rate
1.32
DSCR
$3,256
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $2,902 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$2,902
Mortgage P&I
46%
$1,497
Property Taxes
6%
$200
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358