Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $75,750 initial cash invested.
7.29%
Cash On Cash
8.54%
Cap Rate
1.43
DSCR
$3,310
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $2,850 expenses = $460 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
$3,310
Total Expenses
$2,850
Mortgage P&I
41%
$1,366
Property Taxes
8%
$264
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364