Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $75,750 initial cash invested.
12.59%
Cash On Cash
10.37%
Cap Rate
1.67
DSCR
$3,960
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,960 income − $3,165 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,960
Total Expenses
$3,165
Mortgage P&I
36%
$1,423
Property Taxes
7%
$258
Home Insurance
2%
$96
HOA
1%
$42
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436