Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.12% first-year return on $74,868 initial cash invested.
4.12%
Cash On Cash
7.56%
Cap Rate
1.3
DSCR
$3,374
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,117
Mortgage P&I
39%
$1,313
Property Taxes
17%
$561
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371