Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $75,099 initial cash invested.
2.17%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$2,739
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,603 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,603
Mortgage P&I
50%
$1,367
Property Taxes
8%
$206
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301