Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.21% first-year return on $75,309 initial cash invested.
8.21%
Cash On Cash
8.8%
Cap Rate
1.47
DSCR
$3,136
Rent
$515
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,621
Mortgage P&I
43%
$1,362
Property Taxes
3%
$94
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345