Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $75,729 initial cash invested.
5.82%
Cash On Cash
7.84%
Cap Rate
1.37
DSCR
$2,960
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,960
Total Expenses
$2,593
Mortgage P&I
44%
$1,311
Property Taxes
6%
$178
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326