Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.24% first-year return on $75,204 initial cash invested.
6.24%
Cash On Cash
8.42%
Cap Rate
1.36
DSCR
$2,894
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,503 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,503
Mortgage P&I
49%
$1,404
Property Taxes
1%
$24
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318