Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $75,351 initial cash invested.
4.67%
Cash On Cash
8.02%
Cap Rate
1.3
DSCR
$3,080
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $2,787 expenses = $293 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
$3,080
Total Expenses
$2,787
Mortgage P&I
46%
$1,409
Property Taxes
8%
$235
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339