Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.3% first-year return on $75,330 initial cash invested.
9.3%
Cash On Cash
9.01%
Cap Rate
1.53
DSCR
$3,248
Rent
$584
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$2,664
Mortgage P&I
41%
$1,336
Property Taxes
4%
$126
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357