Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.73% first-year return on $74,973 initial cash invested.
1.73%
Cash On Cash
6.74%
Cap Rate
1.16
DSCR
$2,586
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,478
Mortgage P&I
51%
$1,313
Property Taxes
7%
$184
Home Insurance
4%
$95
HOA
0%
$8
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284