Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $75,456 initial cash invested.
5.52%
Cash On Cash
7.86%
Cap Rate
1.35
DSCR
$2,868
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,521
Mortgage P&I
46%
$1,330
Property Taxes
4%
$118
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315