Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $75,015 initial cash invested.
3.6%
Cash On Cash
7.66%
Cap Rate
1.24
DSCR
$2,836
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,611 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,611
Mortgage P&I
49%
$1,394
Property Taxes
4%
$126
Home Insurance
4%
$115
HOA
0%
$13
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312