Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.19% first-year return on $75,750 initial cash invested.
6.19%
Cash On Cash
8.68%
Cap Rate
1.36
DSCR
$3,327
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $2,936 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,327
Total Expenses
$2,936
Mortgage P&I
44%
$1,466
Property Taxes
7%
$243
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366