Unlock all features! Tap here to upgrade
7712 Alexanders Crossing Dr, Olive Branch, MS 38654
3 beds • 2 baths • 1681 sqft
$275,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.04% first-year return on $75,750 initial cash invested.
6.04%
Cash On Cash
8.26%
Cap Rate
1.36
DSCR
$3,054
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $2,673 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,054
Total Expenses
$2,673
Mortgage P&I
46%
$1,391
Property Taxes
5%
$144
Home Insurance
3%
$96
HOA
0%
$4
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336