Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $75,750 initial cash invested.
4.72%
Cash On Cash
7.91%
Cap Rate
1.31
DSCR
$3,404
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $3,106 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,404
Total Expenses
$3,106
Mortgage P&I
41%
$1,379
Property Taxes
11%
$385
Home Insurance
3%
$96
HOA
3%
$90
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374