Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $75,666 initial cash invested.
3.09%
Cash On Cash
7.54%
Cap Rate
1.22
DSCR
$2,782
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $2,587 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,587
Mortgage P&I
51%
$1,419
Property Taxes
4%
$123
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306