Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $75,204 initial cash invested.
2.25%
Cash On Cash
7.08%
Cap Rate
1.19
DSCR
$2,870
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $2,729 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$2,729
Mortgage P&I
47%
$1,352
Property Taxes
11%
$305
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316