Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.07% first-year return on $75,309 initial cash invested.
7.07%
Cash On Cash
8.32%
Cap Rate
1.43
DSCR
$3,196
Rent
$444
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
$75,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$2,752
Mortgage P&I
41%
$1,321
Property Taxes
8%
$247
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352