Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.08% first-year return on $75,834 initial cash invested.
10.08%
Cash On Cash
9.45%
Cap Rate
1.59
DSCR
$4,108
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $3,471 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,108
Total Expenses
$3,471
Mortgage P&I
33%
$1,367
Property Taxes
15%
$611
Home Insurance
2%
$97
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452