Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.74% first-year return on $75,036 initial cash invested.
9.74%
Cash On Cash
9.3%
Cap Rate
1.57
DSCR
$3,788
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,179 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,179
Mortgage P&I
35%
$1,344
Property Taxes
12%
$440
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417