Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $75,645 initial cash invested.
4.54%
Cash On Cash
7.77%
Cap Rate
1.3
DSCR
$3,016
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,730 expenses = $286 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
$3,016
Total Expenses
$2,730
Mortgage P&I
45%
$1,370
Property Taxes
8%
$236
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332