Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.61% first-year return on $75,099 initial cash invested.
7.61%
Cash On Cash
8.45%
Cap Rate
1.45
DSCR
$3,034
Rent
$476
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,558
Mortgage P&I
43%
$1,318
Property Taxes
3%
$104
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334