Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.11% first-year return on $75,750 initial cash invested.
7.11%
Cash On Cash
8.67%
Cap Rate
1.42
DSCR
$3,471
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $3,022 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,471
Total Expenses
$3,022
Mortgage P&I
40%
$1,399
Property Taxes
10%
$346
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382