Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.61% first-year return on $75,246 initial cash invested.
4.61%
Cash On Cash
7.69%
Cap Rate
1.31
DSCR
$3,075
Rent
$289
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
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$2,786
Mortgage P&I
43%
$1,335
Property Taxes
9%
$285
Home Insurance
3%
$96
HOA
1%
$25
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338