Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $75,750 initial cash invested.
1.11%
Cash On Cash
7.5%
Cap Rate
1.13
DSCR
$3,034
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,964 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,034
Total Expenses
$2,964
Mortgage P&I
50%
$1,527
Property Taxes
10%
$310
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334