Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $75,750 initial cash invested.
5.32%
Cash On Cash
7.95%
Cap Rate
1.35
DSCR
$3,340
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $3,004 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,340
Total Expenses
$3,004
Mortgage P&I
41%
$1,353
Property Taxes
1%
$39
Home Insurance
3%
$105
HOA
11%
$371
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367