Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $75,750 initial cash invested.
2.6%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$3,210
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,046 expenses = $164 cash flow
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
$3,210
Total Expenses
$3,046
Mortgage P&I
43%
$1,371
Property Taxes
14%
$450
Home Insurance
3%
$96
HOA
1%
$39
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353