Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $75,729 initial cash invested.
0.74%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$2,559
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $2,512 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,559
Total Expenses
$2,512
Mortgage P&I
59%
$1,516
Property Taxes
1%
$31
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281