Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $75,708 initial cash invested.
6.17%
Cash On Cash
8.41%
Cap Rate
1.39
DSCR
$3,666
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $3,277 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,666
Total Expenses
$3,277
Mortgage P&I
38%
$1,390
Property Taxes
15%
$542
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403