Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $75,750 initial cash invested.
1.71%
Cash On Cash
7.11%
Cap Rate
1.16
DSCR
$2,936
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,828 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,936
Total Expenses
$2,828
Mortgage P&I
48%
$1,404
Property Taxes
9%
$268
Home Insurance
3%
$96
HOA
2%
$63
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323