Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.69% first-year return on $75,729 initial cash invested.
11.69%
Cash On Cash
10.46%
Cap Rate
1.59
DSCR
$3,765
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $3,027 expenses = $738 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
$3,765
Total Expenses
$3,027
Mortgage P&I
40%
$1,507
Property Taxes
4%
$143
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414