Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.17% first-year return on $75,750 initial cash invested.
9.17%
Cash On Cash
9.18%
Cap Rate
1.53
DSCR
$3,696
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,117 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,696
Total Expenses
$3,117
Mortgage P&I
37%
$1,377
Property Taxes
10%
$386
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407