Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $74,994 initial cash invested.
3.41%
Cash On Cash
7.38%
Cap Rate
1.24
DSCR
$2,806
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,593
Mortgage P&I
48%
$1,344
Property Taxes
7%
$199
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309