Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $75,750 initial cash invested.
3.71%
Cash On Cash
7.58%
Cap Rate
1.26
DSCR
$3,216
Rent
$234
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
$3,216
Total Expenses
$2,982
Mortgage P&I
43%
$1,375
Property Taxes
13%
$419
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354