Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $75,036 initial cash invested.
2.48%
Cash On Cash
7.77%
Cap Rate
1.19
DSCR
$3,188
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,033 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,033
Mortgage P&I
46%
$1,476
Property Taxes
11%
$345
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351