Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $75,225 initial cash invested.
3.21%
Cash On Cash
7.47%
Cap Rate
1.24
DSCR
$3,088
Rent
$201
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,225
Downpayment
20%
$54,500
Closing costs
1%
$2,725
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,887
Mortgage P&I
44%
$1,372
Property Taxes
11%
$353
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340