Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $75,330 initial cash invested.
5.7%
Cash On Cash
8.86%
Cap Rate
1.33
DSCR
$3,584
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $3,226 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$3,226
Mortgage P&I
42%
$1,514
Property Taxes
8%
$283
Home Insurance
3%
$98
HOA
3%
$113
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394