Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $75,729 initial cash invested.
5.39%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$2,816
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $2,476 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,476
Mortgage P&I
48%
$1,354
Property Taxes
2%
$68
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310