Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.64% first-year return on $75,750 initial cash invested.
6.64%
Cash On Cash
8.16%
Cap Rate
1.41
DSCR
$3,060
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $2,641 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,060
Total Expenses
$2,641
Mortgage P&I
43%
$1,329
Property Taxes
6%
$176
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337