Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.86% first-year return on $75,750 initial cash invested.
4.86%
Cash On Cash
7.79%
Cap Rate
1.32
DSCR
$3,075
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $2,768 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$2,768
Mortgage P&I
44%
$1,356
Property Taxes
9%
$271
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338