Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.81% first-year return on $75,309 initial cash invested.
0.81%
Cash On Cash
6.42%
Cap Rate
1.12
DSCR
$2,580
Rent
$51
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,529
Mortgage P&I
51%
$1,306
Property Taxes
8%
$209
Home Insurance
4%
$96
HOA
2%
$41
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284