Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $75,288 initial cash invested.
3.36%
Cash On Cash
7.21%
Cap Rate
1.24
DSCR
$2,769
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,558
Mortgage P&I
48%
$1,317
Property Taxes
7%
$201
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305