Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.31% first-year return on $75,414 initial cash invested.
8.31%
Cash On Cash
9.16%
Cap Rate
1.45
DSCR
$3,100
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,578 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,578
Mortgage P&I
46%
$1,440
Property Taxes
3%
$84
Home Insurance
0%
$0
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341