Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $75,414 initial cash invested.
4.15%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$3,034
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,773 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,773
Mortgage P&I
45%
$1,370
Property Taxes
9%
$274
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334