Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $75,330 initial cash invested.
4.95%
Cash On Cash
8%
Cap Rate
1.32
DSCR
$3,321
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,010 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,321
Total Expenses
$3,010
Mortgage P&I
41%
$1,377
Property Taxes
12%
$407
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365