Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.19% first-year return on $75,729 initial cash invested.
20.19%
Cash On Cash
12.1%
Cap Rate
2.09
DSCR
$4,233
Rent
$1,274
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$2,959
Mortgage P&I
31%
$1,328
Property Taxes
2%
$96
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466