Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.39% first-year return on $75,309 initial cash invested.
3.39%
Cash On Cash
7.4%
Cap Rate
1.25
DSCR
$3,096
Rent
$213
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
6.3%
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
$3,096
Total Expenses
$2,883
Mortgage P&I
43%
$1,345
Property Taxes
13%
$388
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341