Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.24% first-year return on $75,750 initial cash invested.
13.24%
Cash On Cash
10.12%
Cap Rate
1.76
DSCR
$4,186
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,186
Total Expenses
$3,350
Mortgage P&I
31%
$1,316
Property Taxes
12%
$516
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460