Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $75,708 initial cash invested.
1.43%
Cash On Cash
7.47%
Cap Rate
1.14
DSCR
$2,949
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,859 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,949
Total Expenses
$2,859
Mortgage P&I
51%
$1,502
Property Taxes
9%
$258
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324