Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.28% first-year return on $75,834 initial cash invested.
8.28%
Cash On Cash
8.92%
Cap Rate
1.47
DSCR
$3,322
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $2,799 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,322
Total Expenses
$2,799
Mortgage P&I
42%
$1,390
Property Taxes
5%
$179
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365