Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.25% first-year return on $75,750 initial cash invested.
9.25%
Cash On Cash
8.98%
Cap Rate
1.55
DSCR
$3,564
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $2,980 expenses = $584 cash flow
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
$3,564
Total Expenses
$2,980
Mortgage P&I
37%
$1,331
Property Taxes
10%
$340
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392