Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $75,666 initial cash invested.
0.13%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$2,805
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,797 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,797
Mortgage P&I
52%
$1,459
Property Taxes
10%
$274
Home Insurance
4%
$102
HOA
0%
$8
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309