Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $75,246 initial cash invested.
4.53%
Cash On Cash
8.14%
Cap Rate
1.29
DSCR
$3,186
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $2,902 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$2,902
Mortgage P&I
45%
$1,438
Property Taxes
9%
$286
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350