Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $75,393 initial cash invested.
7.31%
Cash On Cash
8.58%
Cap Rate
1.44
DSCR
$3,566
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $3,107 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,393
Downpayment
20%
$54,660
Closing costs
1%
$2,733
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$3,107
Mortgage P&I
38%
$1,353
Property Taxes
12%
$443
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392