Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $75,582 initial cash invested.
2.75%
Cash On Cash
7.12%
Cap Rate
1.21
DSCR
$2,784
Rent
$173
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,582
Downpayment
20%
$54,840
Closing costs
1%
$2,742
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,611
Mortgage P&I
48%
$1,342
Property Taxes
7%
$201
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306