Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.55% first-year return on $75,750 initial cash invested.
10.55%
Cash On Cash
9.55%
Cap Rate
1.6
DSCR
$3,804
Rent
$666
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,138
Mortgage P&I
36%
$1,370
Property Taxes
9%
$352
Home Insurance
3%
$96
HOA
1%
$28
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418