Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $75,666 initial cash invested.
1.05%
Cash On Cash
6.95%
Cap Rate
1.13
DSCR
$2,996
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $2,930 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,930
Mortgage P&I
47%
$1,404
Property Taxes
14%
$408
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330