Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.59% first-year return on $75,750 initial cash invested.
8.59%
Cash On Cash
8.96%
Cap Rate
1.5
DSCR
$3,603
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,061 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,603
Total Expenses
$3,061
Mortgage P&I
38%
$1,368
Property Taxes
10%
$373
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396