Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.08% first-year return on $75,645 initial cash invested.
5.08%
Cash On Cash
7.92%
Cap Rate
1.32
DSCR
$2,967
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $2,647 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,967
Total Expenses
$2,647
Mortgage P&I
46%
$1,372
Property Taxes
6%
$168
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326