Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.22% first-year return on $75,750 initial cash invested.
9.22%
Cash On Cash
9.21%
Cap Rate
1.54
DSCR
$4,000
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $3,418 expenses = $582 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
$4,000
Total Expenses
$3,418
Mortgage P&I
34%
$1,369
Property Taxes
15%
$593
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440