Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.67% first-year return on $75,750 initial cash invested.
8.67%
Cash On Cash
8.82%
Cap Rate
1.51
DSCR
$3,393
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,393
Total Expenses
$2,846
Mortgage P&I
39%
$1,338
Property Taxes
8%
$258
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373