Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.26% first-year return on $75,750 initial cash invested.
15.26%
Cash On Cash
11.03%
Cap Rate
1.79
DSCR
$3,880
Rent
$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $2,917 expenses = $963 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,880
Total Expenses
$2,917
Mortgage P&I
36%
$1,410
Property Taxes
2%
$92
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427