Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $75,729 initial cash invested.
3.5%
Cash On Cash
8.07%
Cap Rate
1.23
DSCR
$3,195
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $2,974 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$2,974
Mortgage P&I
47%
$1,500
Property Taxes
9%
$292
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351