Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $75,750 initial cash invested.
1.39%
Cash On Cash
6.88%
Cap Rate
1.15
DSCR
$3,021
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,933 expenses = $88 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
$3,021
Total Expenses
$2,933
Mortgage P&I
45%
$1,368
Property Taxes
14%
$437
Home Insurance
3%
$96
HOA
0%
$4
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332