Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $75,750 initial cash invested.
7.19%
Cash On Cash
8.8%
Cap Rate
1.4
DSCR
$3,124
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $2,670 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,124
Total Expenses
$2,670
Mortgage P&I
46%
$1,438
Property Taxes
2%
$73
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344