Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.03% first-year return on $75,645 initial cash invested.
6.03%
Cash On Cash
8.3%
Cap Rate
1.38
DSCR
$3,526
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,146 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,146
Mortgage P&I
39%
$1,377
Property Taxes
13%
$474
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388