Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.19% first-year return on $75,708 initial cash invested.
12.19%
Cash On Cash
10.19%
Cap Rate
1.66
DSCR
$4,064
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,295 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,295
Mortgage P&I
35%
$1,402
Property Taxes
10%
$412
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447