Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.73% first-year return on $75,750 initial cash invested.
24.73%
Cash On Cash
13.57%
Cap Rate
2.29
DSCR
$4,704
Rent
$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $3,143 expenses = $1,561 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
$4,704
Total Expenses
$3,143
Mortgage P&I
29%
$1,360
Property Taxes
2%
$89
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517