Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $75,015 initial cash invested.
3.9%
Cash On Cash
7.48%
Cap Rate
1.27
DSCR
$2,786
Rent
$244
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
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,542
Mortgage P&I
48%
$1,338
Property Taxes
6%
$165
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306