Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.64% first-year return on $75,771 initial cash invested.
16.64%
Cash On Cash
11.37%
Cap Rate
1.89
DSCR
$4,336
Rent
$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $3,285 expenses = $1,051 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,771
Downpayment
20%
$55,020
Closing costs
1%
$2,751
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$3,285
Mortgage P&I
32%
$1,383
Property Taxes
8%
$331
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477