Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $75,750 initial cash invested.
4.47%
Cash On Cash
7.89%
Cap Rate
1.31
DSCR
$3,537
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,255 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,537
Total Expenses
$3,255
Mortgage P&I
39%
$1,386
Property Taxes
15%
$526
Home Insurance
3%
$96
HOA
1%
$46
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389