Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $75,288 initial cash invested.
2.36%
Cash On Cash
6.88%
Cap Rate
1.19
DSCR
$2,474
Rent
$148
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,326
Mortgage P&I
53%
$1,318
Property Taxes
3%
$69
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272