Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $75,351 initial cash invested.
2.98%
Cash On Cash
7.9%
Cap Rate
1.22
DSCR
$3,360
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $3,173 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,360
Total Expenses
$3,173
Mortgage P&I
44%
$1,476
Property Taxes
14%
$478
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370