Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $75,118 initial cash invested.
6.93%
Cash On Cash
8.3%
Cap Rate
1.41
DSCR
$2,889
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,118
Downpayment
20%
$54,398
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,455
Mortgage P&I
46%
$1,332
Property Taxes
1%
$20
Home Insurance
3%
$95
HOA
1%
$24
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318