Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.93% first-year return on $75,792 initial cash invested.
2.93%
Cash On Cash
7%
Cap Rate
1.22
DSCR
$2,680
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,495 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,495
Mortgage P&I
49%
$1,313
Property Taxes
6%
$174
Home Insurance
4%
$97
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295