Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $75,162 initial cash invested.
4.18%
Cash On Cash
7.62%
Cap Rate
1.28
DSCR
$2,974
Rent
$262
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,162
Downpayment
20%
$54,440
Closing costs
1%
$2,722
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$2,712
Mortgage P&I
45%
$1,348
Property Taxes
7%
$219
Home Insurance
3%
$96
HOA
1%
$38
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327