Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $75,351 initial cash invested.
3.41%
Cash On Cash
7.61%
Cap Rate
1.23
DSCR
$2,720
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,506 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,506
Mortgage P&I
52%
$1,410
Property Taxes
3%
$69
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299