Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.27% first-year return on $75,750 initial cash invested.
10.27%
Cash On Cash
9.72%
Cap Rate
1.57
DSCR
$3,990
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $3,342 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,990
Total Expenses
$3,342
Mortgage P&I
36%
$1,420
Property Taxes
12%
$468
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439