Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $75,099 initial cash invested.
3.64%
Cash On Cash
7.47%
Cap Rate
1.25
DSCR
$2,802
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,574
Mortgage P&I
48%
$1,352
Property Taxes
6%
$165
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308