Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $75,267 initial cash invested.
0.67%
Cash On Cash
6.47%
Cap Rate
1.11
DSCR
$2,548
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,506
Mortgage P&I
52%
$1,326
Property Taxes
7%
$166
Home Insurance
4%
$98
HOA
2%
$50
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280