Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $75,771 initial cash invested.
3.28%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$2,908
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,701 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,771
Downpayment
20%
$55,020
Closing costs
1%
$2,751
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,701
Mortgage P&I
49%
$1,412
Property Taxes
7%
$203
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320