Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.1% first-year return on $57,750 initial cash invested.
16.1%
Cash On Cash
10%
Cap Rate
1.69
DSCR
$3,136
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,361 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,136
Total Expenses
$2,361
Mortgage P&I
43%
$1,360
Property Taxes
3%
$89
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0