Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $75,750 initial cash invested.
2.01%
Cash On Cash
7.13%
Cap Rate
1.2
DSCR
$3,646
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $3,519 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,646
Total Expenses
$3,519
Mortgage P&I
37%
$1,360
Property Taxes
20%
$744
Home Insurance
3%
$96
HOA
2%
$79
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401