Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.83% first-year return on $75,834 initial cash invested.
3.83%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$2,775
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,533 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,834
Downpayment
20%
$55,080
Closing costs
1%
$2,754
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$2,533
Mortgage P&I
50%
$1,377
Property Taxes
3%
$91
Home Insurance
3%
$93
HOA
1%
$29
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305