Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $75,183 initial cash invested.
1.69%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$2,848
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,742 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,183
Downpayment
20%
$54,460
Closing costs
1%
$2,723
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,742
Mortgage P&I
47%
$1,335
Property Taxes
12%
$343
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313