Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.51% first-year return on $75,687 initial cash invested.
2.51%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$2,889
Rent
$158
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,731
Mortgage P&I
46%
$1,340
Property Taxes
11%
$309
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318