Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.41% first-year return on $75,729 initial cash invested.
9.41%
Cash On Cash
9.19%
Cap Rate
1.54
DSCR
$3,628
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $3,034 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,628
Total Expenses
$3,034
Mortgage P&I
38%
$1,366
Property Taxes
9%
$339
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399