Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.4% first-year return on $75,750 initial cash invested.
12.4%
Cash On Cash
9.81%
Cap Rate
1.69
DSCR
$3,448
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,448
Total Expenses
$2,665
Mortgage P&I
39%
$1,328
Property Taxes
2%
$69
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379