Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.25% first-year return on $75,645 initial cash invested.
14.25%
Cash On Cash
10.73%
Cap Rate
1.74
DSCR
$3,690
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $2,792 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,690
Total Expenses
$2,792
Mortgage P&I
38%
$1,408
Property Taxes
1%
$32
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406