Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $75,750 initial cash invested.
6.32%
Cash On Cash
8.25%
Cap Rate
1.38
DSCR
$2,940
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,541 expenses = $399 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
$2,940
Total Expenses
$2,541
Mortgage P&I
47%
$1,373
Property Taxes
2%
$72
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323