Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.07% first-year return on $75,057 initial cash invested.
1.07%
Cash On Cash
7.38%
Cap Rate
1.12
DSCR
$2,936
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,869 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,869
Mortgage P&I
51%
$1,488
Property Taxes
10%
$290
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323